[YBS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.74%
YoY- 232.29%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 49,685 23,778 35,828 35,812 25,509 33,466 27,522 10.33%
PBT 5,994 1,204 5,173 4,918 1,517 6,118 5,554 1.27%
Tax -1,548 -222 -878 -652 -233 -1,172 38 -
NP 4,446 981 4,294 4,266 1,284 4,946 5,593 -3.74%
-
NP to SH 4,446 992 4,294 4,266 1,284 4,946 5,593 -3.74%
-
Tax Rate 25.83% 18.44% 16.97% 13.26% 15.36% 19.16% -0.68% -
Total Cost 45,238 22,797 31,533 31,545 24,225 28,520 21,929 12.81%
-
Net Worth 53,238 39,059 43,071 43,040 41,541 41,222 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 967 - 2,496 4,990 125 2,498 2,446 -14.31%
Div Payout % 21.77% - 58.14% 116.96% 9.80% 50.51% 43.74% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 53,238 39,059 43,071 43,040 41,541 41,222 0 -
NOSH 241,994 185,999 187,267 187,134 188,823 187,373 183,507 4.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.95% 4.13% 11.99% 11.91% 5.03% 14.78% 20.32% -
ROE 8.35% 2.54% 9.97% 9.91% 3.09% 12.00% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.53 12.78 19.13 19.14 13.51 17.86 15.00 5.36%
EPS 1.96 0.53 2.29 2.28 0.68 2.64 3.04 -7.04%
DPS 0.40 0.00 1.33 2.67 0.07 1.33 1.33 -18.13%
NAPS 0.22 0.21 0.23 0.23 0.22 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,372
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.60 8.90 13.42 13.41 9.55 12.53 10.31 10.32%
EPS 1.67 0.37 1.61 1.60 0.48 1.85 2.09 -3.66%
DPS 0.36 0.00 0.93 1.87 0.05 0.94 0.92 -14.46%
NAPS 0.1994 0.1463 0.1613 0.1612 0.1556 0.1544 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.175 0.20 0.21 0.20 0.14 0.16 0.27 -
P/RPS 0.85 1.56 1.10 1.05 1.04 0.90 1.80 -11.74%
P/EPS 9.52 37.50 9.16 8.77 20.59 6.06 8.86 1.20%
EY 10.50 2.67 10.92 11.40 4.86 16.50 11.29 -1.20%
DY 2.29 0.00 6.35 13.33 0.48 8.33 4.94 -12.01%
P/NAPS 0.80 0.95 0.91 0.87 0.64 0.73 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 27/11/12 24/11/11 11/11/10 17/11/09 27/11/08 27/11/07 -
Price 0.215 0.20 0.22 0.25 0.17 0.17 0.23 -
P/RPS 1.05 1.56 1.15 1.31 1.26 0.95 1.53 -6.07%
P/EPS 11.70 37.50 9.59 10.96 25.00 6.44 7.55 7.56%
EY 8.55 2.67 10.42 9.12 4.00 15.53 13.25 -7.03%
DY 1.86 0.00 6.06 10.67 0.39 7.84 5.80 -17.25%
P/NAPS 0.98 0.95 0.96 1.09 0.77 0.77 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment