[YBS] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 88.94%
YoY- 3.18%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 8,272 6,964 6,742 5,593 5,372 5,028 10.45%
PBT 1,527 1,413 2,443 1,514 1,550 1,743 -2.60%
Tax -375 -20 -617 -182 -259 -227 10.54%
NP 1,152 1,393 1,826 1,332 1,291 1,516 -5.33%
-
NP to SH 1,152 1,393 1,826 1,332 1,291 1,516 -5.33%
-
Tax Rate 24.56% 1.42% 25.26% 12.02% 16.71% 13.02% -
Total Cost 7,120 5,571 4,916 4,261 4,081 3,512 15.16%
-
Net Worth 39,019 0 27,229 22,653 20,538 7,916 37.53%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,858 1,849 - - - 306 43.38%
Div Payout % 161.29% 132.81% - - - 20.20% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 39,019 0 27,229 22,653 20,538 7,916 37.53%
NOSH 185,806 184,999 160,175 151,022 146,704 51,043 29.44%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.93% 20.00% 27.08% 23.82% 24.03% 30.15% -
ROE 2.95% 0.00% 6.71% 5.88% 6.29% 19.15% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.45 3.76 4.21 3.70 3.66 9.85 -14.67%
EPS 0.62 0.76 1.14 0.88 0.88 2.97 -26.87%
DPS 1.00 1.00 0.00 0.00 0.00 0.60 10.74%
NAPS 0.21 0.00 0.17 0.15 0.14 0.1551 6.24%
Adjusted Per Share Value based on latest NOSH - 151,022
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.10 2.61 2.52 2.09 2.01 1.88 10.50%
EPS 0.43 0.52 0.68 0.50 0.48 0.57 -5.47%
DPS 0.70 0.69 0.00 0.00 0.00 0.11 44.73%
NAPS 0.1461 0.00 0.102 0.0848 0.0769 0.0296 37.56%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.21 0.32 0.28 0.28 0.46 0.00 -
P/RPS 4.72 8.50 6.65 7.56 12.56 0.00 -
P/EPS 33.87 42.50 24.56 31.75 52.27 0.00 -
EY 2.95 2.35 4.07 3.15 1.91 0.00 -
DY 4.76 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.65 1.87 3.29 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 14/08/08 16/08/07 22/08/06 05/08/05 12/08/04 06/08/03 -
Price 0.22 0.28 0.28 0.24 0.43 0.75 -
P/RPS 4.94 7.44 6.65 6.48 11.74 7.61 -8.27%
P/EPS 35.48 37.19 24.56 27.21 48.86 25.25 7.03%
EY 2.82 2.69 4.07 3.67 2.05 3.96 -6.55%
DY 4.55 3.57 0.00 0.00 0.00 0.80 41.52%
P/NAPS 1.05 0.00 1.65 1.60 3.07 4.84 -26.30%

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