[YBS] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -68.14%
YoY- -70.55%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
Revenue 61,545 70,930 71,524 78,062 58,476 49,685 23,778 12.20%
PBT 1,790 2,193 5,429 1,572 1,418 5,994 1,204 4.91%
Tax -446 -1,161 -1,340 -1,128 -440 -1,548 -222 8.81%
NP 1,344 1,032 4,089 444 978 4,446 981 3.88%
-
NP to SH 1,177 1,177 4,332 720 945 4,446 992 2.09%
-
Tax Rate 24.92% 52.94% 24.68% 71.76% 31.03% 25.83% 18.44% -
Total Cost 60,201 69,898 67,434 77,618 57,497 45,238 22,797 12.47%
-
Net Worth 60,065 57,572 58,078 55,658 58,078 53,238 39,059 5.34%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 967 - -
Div Payout % - - - - - 21.77% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 60,065 57,572 58,078 55,658 58,078 53,238 39,059 5.34%
NOSH 245,095 241,994 241,994 241,994 241,994 241,994 185,999 3.39%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.18% 1.45% 5.72% 0.57% 1.67% 8.95% 4.13% -
ROE 1.96% 2.04% 7.46% 1.29% 1.63% 8.35% 2.54% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.62 29.57 29.56 32.26 24.16 20.53 12.78 8.78%
EPS 0.49 0.49 1.79 0.29 0.39 1.96 0.53 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.25 0.24 0.24 0.23 0.24 0.22 0.21 2.13%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.05 26.56 26.78 29.23 21.90 18.60 8.90 12.21%
EPS 0.44 0.44 1.62 0.27 0.35 1.67 0.37 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.2249 0.2156 0.2175 0.2084 0.2175 0.1994 0.1463 5.34%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/09/14 30/09/13 28/09/12 -
Price 0.185 0.12 0.145 0.195 0.25 0.175 0.20 -
P/RPS 0.72 0.41 0.49 0.60 1.03 0.85 1.56 -8.93%
P/EPS 37.75 24.45 8.10 65.54 64.00 9.52 37.50 0.08%
EY 2.65 4.09 12.35 1.53 1.56 10.50 2.67 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 0.74 0.50 0.60 0.85 1.04 0.80 0.95 -2.97%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/21 20/02/20 28/02/19 26/02/18 27/11/14 14/11/13 27/11/12 -
Price 0.41 0.145 0.145 0.175 0.215 0.215 0.20 -
P/RPS 1.60 0.49 0.49 0.54 0.89 1.05 1.56 0.30%
P/EPS 83.67 29.54 8.10 58.82 55.04 11.70 37.50 10.20%
EY 1.20 3.38 12.35 1.70 1.82 8.55 2.67 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 1.86 0.00 -
P/NAPS 1.64 0.60 0.60 0.76 0.90 0.98 0.95 6.83%

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