[YBS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
02-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 53.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 20,877 14,983 15,538 13,431 15.82%
PBT 6,974 4,071 4,581 3,612 24.49%
Tax -1,526 -620 -814 -557 39.88%
NP 5,448 3,451 3,767 3,055 21.24%
-
NP to SH 5,448 3,451 3,767 3,098 20.68%
-
Tax Rate 21.88% 15.23% 17.77% 15.42% -
Total Cost 15,429 11,532 11,771 10,376 14.12%
-
Net Worth 29,448 23,152 21,986 11,954 35.01%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,636 1,543 - - -
Div Payout % 30.03% 44.73% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 29,448 23,152 21,986 11,954 35.01%
NOSH 163,603 154,349 146,575 64,407 36.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 26.10% 23.03% 24.24% 22.75% -
ROE 18.50% 14.91% 17.13% 25.92% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.76 9.71 10.60 20.85 -15.08%
EPS 3.33 2.23 2.57 4.81 -11.52%
DPS 1.00 1.00 0.00 0.00 -
NAPS 0.18 0.15 0.15 0.1856 -1.01%
Adjusted Per Share Value based on latest NOSH - 63,411
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.82 5.61 5.82 5.03 15.83%
EPS 2.04 1.29 1.41 1.16 20.68%
DPS 0.61 0.58 0.00 0.00 -
NAPS 0.1103 0.0867 0.0823 0.0448 34.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.28 0.31 0.41 0.61 -
P/RPS 2.19 3.19 3.87 2.93 -9.23%
P/EPS 8.41 13.87 15.95 12.68 -12.78%
EY 11.89 7.21 6.27 7.89 14.63%
DY 3.57 3.23 0.00 0.00 -
P/NAPS 1.56 2.07 2.73 3.29 -22.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/06 11/11/05 28/10/04 02/12/03 -
Price 0.31 0.29 0.38 0.67 -
P/RPS 2.43 2.99 3.58 3.21 -8.85%
P/EPS 9.31 12.97 14.79 13.93 -12.55%
EY 10.74 7.71 6.76 7.18 14.35%
DY 3.23 3.45 0.00 0.00 -
P/NAPS 1.72 1.93 2.53 3.61 -21.87%

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