[YBS] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 89.6%
YoY- -54.93%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 88,734 76,246 59,432 73,852 75,514 81,046 77,908 2.19%
PBT 7,368 4,456 1,410 3,504 7,156 3,230 2,839 17.21%
Tax -2,288 -974 -626 -1,408 -1,996 -1,264 -969 15.38%
NP 5,080 3,482 784 2,096 5,160 1,966 1,870 18.11%
-
NP to SH 6,252 3,332 660 2,480 5,502 2,260 1,885 22.10%
-
Tax Rate 31.05% 21.86% 44.40% 40.18% 27.89% 39.13% 34.13% -
Total Cost 83,654 72,764 58,648 71,756 70,354 79,080 76,038 1.60%
-
Net Worth 72,985 32,237 59,925 59,971 58,078 58,078 55,658 4.61%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 907 -
Div Payout % - - - - - - 48.13% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 72,985 32,237 59,925 59,971 58,078 58,078 55,658 4.61%
NOSH 251,675 246,896 241,994 241,994 241,994 241,994 241,994 0.65%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.72% 4.57% 1.32% 2.84% 6.83% 2.43% 2.40% -
ROE 8.57% 10.34% 1.10% 4.14% 9.47% 3.89% 3.39% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 35.26 61.49 24.79 30.79 31.20 33.49 32.19 1.52%
EPS 2.48 1.36 0.28 1.04 2.28 0.94 0.78 21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.29 0.26 0.25 0.25 0.24 0.24 0.23 3.93%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 33.23 28.55 22.25 27.65 28.28 30.35 29.17 2.19%
EPS 2.34 1.25 0.25 0.93 2.06 0.85 0.71 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
NAPS 0.2733 0.1207 0.2244 0.2246 0.2175 0.2175 0.2084 4.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.69 0.36 0.16 0.115 0.16 0.185 0.13 -
P/RPS 1.96 0.59 0.65 0.37 0.51 0.55 0.40 30.31%
P/EPS 27.78 13.40 58.11 11.12 7.04 19.81 16.68 8.86%
EY 3.60 7.46 1.72 8.99 14.21 5.05 5.99 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
P/NAPS 2.38 1.38 0.64 0.46 0.67 0.77 0.57 26.88%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 18/11/21 19/11/20 28/11/19 15/11/18 23/11/17 24/11/16 -
Price 0.595 0.505 0.175 0.13 0.15 0.205 0.135 -
P/RPS 1.69 0.82 0.71 0.42 0.48 0.61 0.42 26.10%
P/EPS 23.95 18.79 63.56 12.57 6.60 21.95 17.33 5.53%
EY 4.18 5.32 1.57 7.95 15.16 4.56 5.77 -5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 2.05 1.94 0.70 0.52 0.63 0.85 0.59 23.05%

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