[YBS] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.55%
YoY- 54.16%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 29,264 32,628 28,344 27,759 20,680 20,181 17,758 8.67%
PBT 2,453 5,756 6,035 9,113 5,476 5,345 4,637 -10.06%
Tax -307 -516 -819 -1,946 -827 -535 -583 -10.12%
NP 2,146 5,240 5,216 7,167 4,649 4,810 4,054 -10.05%
-
NP to SH 2,146 5,240 5,216 7,167 4,649 4,810 4,100 -10.21%
-
Tax Rate 12.52% 8.96% 13.57% 21.35% 15.10% 10.01% 12.57% -
Total Cost 27,118 27,388 23,128 20,592 16,031 15,371 13,704 12.03%
-
Net Worth 41,053 41,171 36,992 31,521 23,355 20,530 14,855 18.44%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 933 2,807 2,774 3,318 3,114 1,466 445 13.11%
Div Payout % 43.48% 53.57% 53.19% 46.30% 66.98% 30.49% 10.87% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 41,053 41,171 36,992 31,521 23,355 20,530 14,855 18.44%
NOSH 186,608 187,142 184,964 165,902 155,704 146,646 74,275 16.57%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.33% 16.06% 18.40% 25.82% 22.48% 23.83% 22.83% -
ROE 5.23% 12.73% 14.10% 22.74% 19.91% 23.43% 27.60% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.68 17.43 15.32 16.73 13.28 13.76 23.91 -6.78%
EPS 1.15 2.80 2.82 4.32 2.98 3.28 5.52 -22.98%
DPS 0.50 1.50 1.50 2.00 2.00 1.00 0.60 -2.99%
NAPS 0.22 0.22 0.20 0.19 0.15 0.14 0.20 1.59%
Adjusted Per Share Value based on latest NOSH - 173,636
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.96 12.22 10.61 10.39 7.74 7.56 6.65 8.67%
EPS 0.80 1.96 1.95 2.68 1.74 1.80 1.54 -10.33%
DPS 0.35 1.05 1.04 1.24 1.17 0.55 0.17 12.77%
NAPS 0.1537 0.1542 0.1385 0.118 0.0875 0.0769 0.0556 18.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.18 0.11 0.23 0.30 0.30 0.37 0.65 -
P/RPS 1.15 0.63 1.50 1.79 2.26 2.69 2.72 -13.35%
P/EPS 15.65 3.93 8.16 6.94 10.05 11.28 11.78 4.84%
EY 6.39 25.45 12.26 14.40 9.95 8.86 8.49 -4.62%
DY 2.78 13.64 6.52 6.67 6.67 2.70 0.92 20.21%
P/NAPS 0.82 0.50 1.15 1.58 2.00 2.64 3.25 -20.49%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 18/02/08 13/02/07 20/02/06 28/02/05 27/02/04 -
Price 0.16 0.12 0.23 0.32 0.29 0.35 0.92 -
P/RPS 1.02 0.69 1.50 1.91 2.18 2.54 3.85 -19.84%
P/EPS 13.91 4.29 8.16 7.41 9.71 10.67 16.67 -2.96%
EY 7.19 23.33 12.26 13.50 10.30 9.37 6.00 3.05%
DY 3.13 12.50 6.52 6.25 6.90 2.86 0.65 29.91%
P/NAPS 0.73 0.55 1.15 1.68 1.93 2.50 4.60 -26.39%

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