[YBS] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 32.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 27,759 20,680 20,181 17,758 16.04%
PBT 9,113 5,476 5,345 4,637 25.23%
Tax -1,946 -827 -535 -583 49.39%
NP 7,167 4,649 4,810 4,054 20.89%
-
NP to SH 7,167 4,649 4,810 4,100 20.44%
-
Tax Rate 21.35% 15.10% 10.01% 12.57% -
Total Cost 20,592 16,031 15,371 13,704 14.52%
-
Net Worth 31,521 23,355 20,530 14,855 28.47%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,318 3,114 1,466 445 95.24%
Div Payout % 46.30% 66.98% 30.49% 10.87% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 31,521 23,355 20,530 14,855 28.47%
NOSH 165,902 155,704 146,646 74,275 30.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 25.82% 22.48% 23.83% 22.83% -
ROE 22.74% 19.91% 23.43% 27.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.73 13.28 13.76 23.91 -11.21%
EPS 4.32 2.98 3.28 5.52 -7.83%
DPS 2.00 2.00 1.00 0.60 49.32%
NAPS 0.19 0.15 0.14 0.20 -1.69%
Adjusted Per Share Value based on latest NOSH - 73,455
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.56 7.87 7.68 6.75 16.07%
EPS 2.73 1.77 1.83 1.56 20.48%
DPS 1.26 1.18 0.56 0.17 94.85%
NAPS 0.1199 0.0888 0.0781 0.0565 28.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.30 0.30 0.37 0.65 -
P/RPS 1.79 2.26 2.69 2.72 -13.00%
P/EPS 6.94 10.05 11.28 11.78 -16.15%
EY 14.40 9.95 8.86 8.49 19.23%
DY 6.67 6.67 2.70 0.92 93.42%
P/NAPS 1.58 2.00 2.64 3.25 -21.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 13/02/07 20/02/06 28/02/05 27/02/04 -
Price 0.32 0.29 0.35 0.92 -
P/RPS 1.91 2.18 2.54 3.85 -20.81%
P/EPS 7.41 9.71 10.67 16.67 -23.66%
EY 13.50 10.30 9.37 6.00 31.00%
DY 6.25 6.90 2.86 0.65 112.49%
P/NAPS 1.68 1.93 2.50 4.60 -28.49%

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