[YBS] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.23%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 28,344 27,759 20,680 20,181 17,758 12.39%
PBT 6,035 9,113 5,476 5,345 4,637 6.80%
Tax -819 -1,946 -827 -535 -583 8.86%
NP 5,216 7,167 4,649 4,810 4,054 6.49%
-
NP to SH 5,216 7,167 4,649 4,810 4,100 6.19%
-
Tax Rate 13.57% 21.35% 15.10% 10.01% 12.57% -
Total Cost 23,128 20,592 16,031 15,371 13,704 13.96%
-
Net Worth 36,992 31,521 23,355 20,530 14,855 25.60%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,774 3,318 3,114 1,466 445 57.96%
Div Payout % 53.19% 46.30% 66.98% 30.49% 10.87% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 36,992 31,521 23,355 20,530 14,855 25.60%
NOSH 184,964 165,902 155,704 146,646 74,275 25.60%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.40% 25.82% 22.48% 23.83% 22.83% -
ROE 14.10% 22.74% 19.91% 23.43% 27.60% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.32 16.73 13.28 13.76 23.91 -10.52%
EPS 2.82 4.32 2.98 3.28 5.52 -15.44%
DPS 1.50 2.00 2.00 1.00 0.60 25.72%
NAPS 0.20 0.19 0.15 0.14 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 146,901
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.78 10.56 7.87 7.68 6.75 12.40%
EPS 1.98 2.73 1.77 1.83 1.56 6.13%
DPS 1.06 1.26 1.18 0.56 0.17 57.97%
NAPS 0.1407 0.1199 0.0888 0.0781 0.0565 25.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.23 0.30 0.30 0.37 0.65 -
P/RPS 1.50 1.79 2.26 2.69 2.72 -13.81%
P/EPS 8.16 6.94 10.05 11.28 11.78 -8.76%
EY 12.26 14.40 9.95 8.86 8.49 9.61%
DY 6.52 6.67 6.67 2.70 0.92 63.10%
P/NAPS 1.15 1.58 2.00 2.64 3.25 -22.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/08 13/02/07 20/02/06 28/02/05 27/02/04 -
Price 0.23 0.32 0.29 0.35 0.92 -
P/RPS 1.50 1.91 2.18 2.54 3.85 -20.98%
P/EPS 8.16 7.41 9.71 10.67 16.67 -16.34%
EY 12.26 13.50 10.30 9.37 6.00 19.54%
DY 6.52 6.25 6.90 2.86 0.65 77.89%
P/NAPS 1.15 1.68 1.93 2.50 4.60 -29.27%

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