[YBS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.05%
YoY- 0.66%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 58,476 49,685 23,778 35,828 35,812 25,509 33,466 9.74%
PBT 1,418 5,994 1,204 5,173 4,918 1,517 6,118 -21.61%
Tax -440 -1,548 -222 -878 -652 -233 -1,172 -15.05%
NP 978 4,446 981 4,294 4,266 1,284 4,946 -23.66%
-
NP to SH 945 4,446 992 4,294 4,266 1,284 4,946 -24.09%
-
Tax Rate 31.03% 25.83% 18.44% 16.97% 13.26% 15.36% 19.16% -
Total Cost 57,497 45,238 22,797 31,533 31,545 24,225 28,520 12.38%
-
Net Worth 58,078 53,238 39,059 43,071 43,040 41,541 41,222 5.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 967 - 2,496 4,990 125 2,498 -
Div Payout % - 21.77% - 58.14% 116.96% 9.80% 50.51% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 58,078 53,238 39,059 43,071 43,040 41,541 41,222 5.87%
NOSH 241,994 241,994 185,999 187,267 187,134 188,823 187,373 4.35%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.67% 8.95% 4.13% 11.99% 11.91% 5.03% 14.78% -
ROE 1.63% 8.35% 2.54% 9.97% 9.91% 3.09% 12.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 24.16 20.53 12.78 19.13 19.14 13.51 17.86 5.16%
EPS 0.39 1.96 0.53 2.29 2.28 0.68 2.64 -27.28%
DPS 0.00 0.40 0.00 1.33 2.67 0.07 1.33 -
NAPS 0.24 0.22 0.21 0.23 0.23 0.22 0.22 1.46%
Adjusted Per Share Value based on latest NOSH - 188,750
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.90 18.60 8.90 13.42 13.41 9.55 12.53 9.74%
EPS 0.35 1.67 0.37 1.61 1.60 0.48 1.85 -24.22%
DPS 0.00 0.36 0.00 0.93 1.87 0.05 0.94 -
NAPS 0.2175 0.1994 0.1463 0.1613 0.1612 0.1556 0.1544 5.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.25 0.175 0.20 0.21 0.20 0.14 0.16 -
P/RPS 1.03 0.85 1.56 1.10 1.05 1.04 0.90 2.27%
P/EPS 64.00 9.52 37.50 9.16 8.77 20.59 6.06 48.09%
EY 1.56 10.50 2.67 10.92 11.40 4.86 16.50 -32.49%
DY 0.00 2.29 0.00 6.35 13.33 0.48 8.33 -
P/NAPS 1.04 0.80 0.95 0.91 0.87 0.64 0.73 6.07%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 14/11/13 27/11/12 24/11/11 11/11/10 17/11/09 27/11/08 -
Price 0.215 0.215 0.20 0.22 0.25 0.17 0.17 -
P/RPS 0.89 1.05 1.56 1.15 1.31 1.26 0.95 -1.08%
P/EPS 55.04 11.70 37.50 9.59 10.96 25.00 6.44 42.96%
EY 1.82 8.55 2.67 10.42 9.12 4.00 15.53 -30.03%
DY 0.00 1.86 0.00 6.06 10.67 0.39 7.84 -
P/NAPS 0.90 0.98 0.95 0.96 1.09 0.77 0.77 2.63%

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