[YBS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 352.27%
YoY- -92.63%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,501 19,395 18,691 11,533 16,716 13,866 13,659 -2.82%
PBT 469 3,711 2,757 289 3,366 3,362 4,585 -31.58%
Tax -94 -641 -367 -90 -666 -9 -1,089 -33.49%
NP 375 3,070 2,390 199 2,700 3,353 3,496 -31.04%
-
NP to SH 375 3,070 2,390 199 2,700 3,353 3,496 -31.04%
-
Tax Rate 20.04% 17.27% 13.31% 31.14% 19.79% 0.27% 23.75% -
Total Cost 11,126 16,325 16,301 11,334 14,016 10,513 10,163 1.51%
-
Net Worth 39,374 44,926 44,812 39,799 39,374 0 27,262 6.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,749 1,871 1,867 - 1,874 1,842 - -
Div Payout % 1,000.00% 60.98% 78.12% - 69.44% 54.96% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,374 44,926 44,812 39,799 39,374 0 27,262 6.31%
NOSH 187,499 187,195 186,718 180,909 187,499 184,267 160,366 2.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.26% 15.83% 12.79% 1.73% 16.15% 24.18% 25.59% -
ROE 0.95% 6.83% 5.33% 0.50% 6.86% 0.00% 12.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.13 10.36 10.01 6.38 8.92 7.52 8.52 -5.33%
EPS 0.20 1.64 1.28 0.11 1.44 1.83 2.18 -32.81%
DPS 2.00 1.00 1.00 0.00 1.00 1.00 0.00 -
NAPS 0.21 0.24 0.24 0.22 0.21 0.00 0.17 3.58%
Adjusted Per Share Value based on latest NOSH - 193,750
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.37 7.38 7.11 4.39 6.36 5.27 5.20 -2.85%
EPS 0.14 1.17 0.91 0.08 1.03 1.28 1.33 -31.26%
DPS 1.43 0.71 0.71 0.00 0.71 0.70 0.00 -
NAPS 0.1498 0.1709 0.1705 0.1514 0.1498 0.00 0.1037 6.31%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.23 0.25 0.24 0.15 0.21 0.32 0.28 -
P/RPS 3.75 2.41 2.40 2.35 2.36 4.25 3.29 2.20%
P/EPS 115.00 15.24 18.75 136.36 14.58 17.59 12.84 44.06%
EY 0.87 6.56 5.33 0.73 6.86 5.69 7.79 -30.58%
DY 8.70 4.00 4.17 0.00 4.76 3.13 0.00 -
P/NAPS 1.10 1.04 1.00 0.68 1.00 0.00 1.65 -6.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 18/08/11 19/08/10 20/08/09 14/08/08 16/08/07 22/08/06 -
Price 0.22 0.21 0.23 0.14 0.22 0.28 0.28 -
P/RPS 3.59 2.03 2.30 2.20 2.47 3.72 3.29 1.46%
P/EPS 110.00 12.80 17.97 127.27 15.28 15.39 12.84 42.99%
EY 0.91 7.81 5.57 0.79 6.55 6.50 7.79 -30.05%
DY 9.09 4.76 4.35 0.00 4.55 3.57 0.00 -
P/NAPS 1.05 0.88 0.96 0.64 1.05 0.00 1.65 -7.24%

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