[YBS] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5926.09%
YoY- -21.29%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 40,523 51,939 26,617 30,306 22,870 11,501 19,395 12.49%
PBT 1,615 1,893 -988 1,735 2,331 469 3,711 -12.44%
Tax -632 -646 -349 -297 -647 -94 -641 -0.22%
NP 983 1,247 -1,337 1,438 1,684 375 3,070 -16.63%
-
NP to SH 1,130 1,257 -1,359 1,386 1,761 375 3,070 -14.76%
-
Tax Rate 39.13% 34.13% - 17.12% 27.76% 20.04% 17.27% -
Total Cost 39,540 50,692 27,954 28,868 21,186 11,126 16,325 15.18%
-
Net Worth 58,078 55,658 58,078 58,078 53,238 39,374 44,926 4.18%
Dividend
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 604 - - - 3,749 1,871 -
Div Payout % - 48.13% - - - 1,000.00% 60.98% -
Equity
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 58,078 55,658 58,078 58,078 53,238 39,374 44,926 4.18%
NOSH 241,994 241,994 241,994 241,994 241,994 187,499 187,195 4.18%
Ratio Analysis
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.43% 2.40% -5.02% 4.74% 7.36% 3.26% 15.83% -
ROE 1.95% 2.26% -2.34% 2.39% 3.31% 0.95% 6.83% -
Per Share
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.75 21.46 11.00 12.52 9.45 6.13 10.36 7.98%
EPS 0.47 0.52 -0.56 0.58 0.77 0.20 1.64 -18.10%
DPS 0.00 0.25 0.00 0.00 0.00 2.00 1.00 -
NAPS 0.24 0.23 0.24 0.24 0.22 0.21 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.41 19.76 10.12 11.53 8.70 4.37 7.38 12.48%
EPS 0.43 0.48 -0.52 0.53 0.67 0.14 1.17 -14.78%
DPS 0.00 0.23 0.00 0.00 0.00 1.43 0.71 -
NAPS 0.2209 0.2117 0.2209 0.2209 0.2025 0.1498 0.1709 4.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.185 0.13 0.17 0.275 0.18 0.23 0.25 -
P/RPS 1.10 0.61 1.55 2.20 1.90 3.75 2.41 -11.78%
P/EPS 39.62 25.03 -30.27 48.01 24.74 115.00 15.24 16.49%
EY 2.52 4.00 -3.30 2.08 4.04 0.87 6.56 -14.17%
DY 0.00 1.92 0.00 0.00 0.00 8.70 4.00 -
P/NAPS 0.77 0.57 0.71 1.15 0.82 1.10 1.04 -4.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/11/17 24/11/16 27/08/15 21/08/14 23/08/13 09/08/12 18/08/11 -
Price 0.205 0.135 0.125 0.265 0.17 0.22 0.21 -
P/RPS 1.22 0.63 1.14 2.12 1.80 3.59 2.03 -7.81%
P/EPS 43.90 25.99 -22.26 46.27 23.36 110.00 12.80 21.76%
EY 2.28 3.85 -4.49 2.16 4.28 0.91 7.81 -17.86%
DY 0.00 1.85 0.00 0.00 0.00 9.09 4.76 -
P/NAPS 0.85 0.59 0.52 1.10 0.77 1.05 0.88 -0.55%

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