[YBS] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 279.2%
YoY- -54.93%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 44,367 38,123 29,716 36,926 37,757 40,523 51,939 -2.59%
PBT 3,684 2,228 705 1,752 3,578 1,615 1,893 11.73%
Tax -1,144 -487 -313 -704 -998 -632 -646 9.98%
NP 2,540 1,741 392 1,048 2,580 983 1,247 12.58%
-
NP to SH 3,126 1,666 330 1,240 2,751 1,130 1,257 16.38%
-
Tax Rate 31.05% 21.86% 44.40% 40.18% 27.89% 39.13% 34.13% -
Total Cost 41,827 36,382 29,324 35,878 35,177 39,540 50,692 -3.15%
-
Net Worth 72,985 32,237 59,925 59,971 58,078 58,078 55,658 4.61%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 604 -
Div Payout % - - - - - - 48.13% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 72,985 32,237 59,925 59,971 58,078 58,078 55,658 4.61%
NOSH 251,675 246,896 241,994 241,994 241,994 241,994 241,994 0.65%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.72% 4.57% 1.32% 2.84% 6.83% 2.43% 2.40% -
ROE 4.28% 5.17% 0.55% 2.07% 4.74% 1.95% 2.26% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 17.63 30.75 12.40 15.39 15.60 16.75 21.46 -3.22%
EPS 1.24 0.68 0.14 0.52 1.14 0.47 0.52 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.29 0.26 0.25 0.25 0.24 0.24 0.23 3.93%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.61 14.28 11.13 13.83 14.14 15.17 19.45 -2.59%
EPS 1.17 0.62 0.12 0.46 1.03 0.42 0.47 16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.2733 0.1207 0.2244 0.2246 0.2175 0.2175 0.2084 4.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.69 0.36 0.16 0.115 0.16 0.185 0.13 -
P/RPS 3.91 1.17 1.29 0.75 1.03 1.10 0.61 36.27%
P/EPS 55.55 26.79 116.22 22.25 14.07 39.62 25.03 14.20%
EY 1.80 3.73 0.86 4.49 7.11 2.52 4.00 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 2.38 1.38 0.64 0.46 0.67 0.77 0.57 26.88%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 18/11/21 19/11/20 28/11/19 15/11/18 23/11/17 24/11/16 -
Price 0.595 0.505 0.175 0.13 0.15 0.205 0.135 -
P/RPS 3.38 1.64 1.41 0.84 0.96 1.22 0.63 32.29%
P/EPS 47.90 37.58 127.12 25.15 13.19 43.90 25.99 10.72%
EY 2.09 2.66 0.79 3.98 7.58 2.28 3.85 -9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 2.05 1.94 0.70 0.52 0.63 0.85 0.59 23.05%

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