[YBS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 33.89%
YoY- 232.29%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 37,264 17,834 26,871 26,859 19,132 25,100 20,642 10.33%
PBT 4,496 903 3,880 3,689 1,138 4,589 4,166 1.27%
Tax -1,161 -167 -659 -489 -175 -879 29 -
NP 3,335 736 3,221 3,200 963 3,710 4,195 -3.74%
-
NP to SH 3,335 744 3,221 3,200 963 3,710 4,195 -3.74%
-
Tax Rate 25.82% 18.49% 16.98% 13.26% 15.38% 19.15% -0.70% -
Total Cost 33,929 17,098 23,650 23,659 18,169 21,390 16,447 12.81%
-
Net Worth 53,238 39,059 43,071 43,040 41,541 41,222 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 725 - 1,872 3,742 94 1,873 1,835 -14.32%
Div Payout % 21.77% - 58.14% 116.96% 9.80% 50.51% 43.74% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 53,238 39,059 43,071 43,040 41,541 41,222 0 -
NOSH 241,994 185,999 187,267 187,134 188,823 187,373 183,507 4.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.95% 4.13% 11.99% 11.91% 5.03% 14.78% 20.32% -
ROE 6.26% 1.90% 7.48% 7.43% 2.32% 9.00% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.40 9.59 14.35 14.35 10.13 13.40 11.25 5.36%
EPS 1.47 0.40 1.72 1.71 0.51 1.98 2.28 -7.04%
DPS 0.30 0.00 1.00 2.00 0.05 1.00 1.00 -18.16%
NAPS 0.22 0.21 0.23 0.23 0.22 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,372
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.95 6.68 10.06 10.06 7.16 9.40 7.73 10.32%
EPS 1.25 0.28 1.21 1.20 0.36 1.39 1.57 -3.72%
DPS 0.27 0.00 0.70 1.40 0.04 0.70 0.69 -14.46%
NAPS 0.1994 0.1463 0.1613 0.1612 0.1556 0.1544 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.175 0.20 0.21 0.20 0.14 0.16 0.27 -
P/RPS 1.14 2.09 1.46 1.39 1.38 1.19 2.40 -11.65%
P/EPS 12.70 50.00 12.21 11.70 27.45 8.08 11.81 1.21%
EY 7.88 2.00 8.19 8.55 3.64 12.38 8.47 -1.19%
DY 1.71 0.00 4.76 10.00 0.36 6.25 3.70 -12.06%
P/NAPS 0.80 0.95 0.91 0.87 0.64 0.73 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 27/11/12 24/11/11 11/11/10 17/11/09 27/11/08 27/11/07 -
Price 0.215 0.20 0.22 0.25 0.17 0.17 0.23 -
P/RPS 1.40 2.09 1.53 1.74 1.68 1.27 2.04 -6.07%
P/EPS 15.60 50.00 12.79 14.62 33.33 8.59 10.06 7.57%
EY 6.41 2.00 7.82 6.84 3.00 11.65 9.94 -7.04%
DY 1.40 0.00 4.55 8.00 0.29 5.88 4.35 -17.20%
P/NAPS 0.98 0.95 0.96 1.09 0.77 0.77 0.00 -

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