[YBS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 383.92%
YoY- -74.04%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,834 26,871 26,859 19,132 25,100 20,642 20,877 -2.58%
PBT 903 3,880 3,689 1,138 4,589 4,166 6,974 -28.85%
Tax -167 -659 -489 -175 -879 29 -1,526 -30.81%
NP 736 3,221 3,200 963 3,710 4,195 5,448 -28.34%
-
NP to SH 744 3,221 3,200 963 3,710 4,195 5,448 -28.21%
-
Tax Rate 18.49% 16.98% 13.26% 15.38% 19.15% -0.70% 21.88% -
Total Cost 17,098 23,650 23,659 18,169 21,390 16,447 15,429 1.72%
-
Net Worth 39,059 43,071 43,040 41,541 41,222 0 29,448 4.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,872 3,742 94 1,873 1,835 1,636 -
Div Payout % - 58.14% 116.96% 9.80% 50.51% 43.74% 30.03% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,059 43,071 43,040 41,541 41,222 0 29,448 4.81%
NOSH 185,999 187,267 187,134 188,823 187,373 183,507 163,603 2.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.13% 11.99% 11.91% 5.03% 14.78% 20.32% 26.10% -
ROE 1.90% 7.48% 7.43% 2.32% 9.00% 0.00% 18.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.59 14.35 14.35 10.13 13.40 11.25 12.76 -4.64%
EPS 0.40 1.72 1.71 0.51 1.98 2.28 3.33 -29.73%
DPS 0.00 1.00 2.00 0.05 1.00 1.00 1.00 -
NAPS 0.21 0.23 0.23 0.22 0.22 0.00 0.18 2.60%
Adjusted Per Share Value based on latest NOSH - 186,341
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.78 10.22 10.22 7.28 9.55 7.85 7.94 -2.59%
EPS 0.28 1.23 1.22 0.37 1.41 1.60 2.07 -28.33%
DPS 0.00 0.71 1.42 0.04 0.71 0.70 0.62 -
NAPS 0.1486 0.1638 0.1637 0.158 0.1568 0.00 0.112 4.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.21 0.20 0.14 0.16 0.27 0.28 -
P/RPS 2.09 1.46 1.39 1.38 1.19 2.40 2.19 -0.77%
P/EPS 50.00 12.21 11.70 27.45 8.08 11.81 8.41 34.55%
EY 2.00 8.19 8.55 3.64 12.38 8.47 11.89 -25.68%
DY 0.00 4.76 10.00 0.36 6.25 3.70 3.57 -
P/NAPS 0.95 0.91 0.87 0.64 0.73 0.00 1.56 -7.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 11/11/10 17/11/09 27/11/08 27/11/07 20/11/06 -
Price 0.20 0.22 0.25 0.17 0.17 0.23 0.31 -
P/RPS 2.09 1.53 1.74 1.68 1.27 2.04 2.43 -2.47%
P/EPS 50.00 12.79 14.62 33.33 8.59 10.06 9.31 32.29%
EY 2.00 7.82 6.84 3.00 11.65 9.94 10.74 -24.41%
DY 0.00 4.55 8.00 0.29 5.88 4.35 3.23 -
P/NAPS 0.95 0.96 1.09 0.77 0.77 0.00 1.72 -9.41%

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