[YBS] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 274.66%
YoY- 428.52%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,622 13,401 15,801 13,771 6,044 9,876 9,457 10.45%
PBT 1,267 -747 1,530 1,772 226 1,774 1,287 -0.24%
Tax -376 -62 -155 -441 37 -312 -92 25.22%
NP 891 -809 1,375 1,331 263 1,462 1,195 -4.58%
-
NP to SH 874 -823 1,363 1,390 263 1,462 1,195 -4.87%
-
Tax Rate 29.68% - 10.13% 24.89% -16.37% 17.59% 7.15% -
Total Cost 16,731 14,210 14,426 12,440 5,781 8,414 8,262 11.93%
-
Net Worth 55,658 58,078 58,078 53,238 39,449 44,984 44,812 3.52%
Dividend
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 604 - - - - 1,874 1,867 -16.50%
Div Payout % 69.22% - - - - 128.21% 156.25% -
Equity
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,658 58,078 58,078 53,238 39,449 44,984 44,812 3.52%
NOSH 241,994 241,994 241,994 241,994 187,857 187,435 186,718 4.23%
Ratio Analysis
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.06% -6.04% 8.70% 9.67% 4.35% 14.80% 12.64% -
ROE 1.57% -1.42% 2.35% 2.61% 0.67% 3.25% 2.67% -
Per Share
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.28 5.54 6.53 5.69 3.22 5.27 5.06 5.98%
EPS 0.36 -0.34 0.56 0.58 0.14 0.78 0.64 -8.78%
DPS 0.25 0.00 0.00 0.00 0.00 1.00 1.00 -19.87%
NAPS 0.23 0.24 0.24 0.22 0.21 0.24 0.24 -0.67%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.60 5.02 5.92 5.16 2.26 3.70 3.54 10.46%
EPS 0.33 -0.31 0.51 0.52 0.10 0.55 0.45 -4.83%
DPS 0.23 0.00 0.00 0.00 0.00 0.70 0.70 -16.29%
NAPS 0.2084 0.2175 0.2175 0.1994 0.1477 0.1684 0.1678 3.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.13 0.17 0.275 0.18 0.23 0.25 0.24 -
P/RPS 1.79 3.07 4.21 3.16 7.15 4.74 4.74 -14.41%
P/EPS 35.99 -49.99 48.83 31.34 164.29 32.05 37.50 -0.65%
EY 2.78 -2.00 2.05 3.19 0.61 3.12 2.67 0.64%
DY 1.92 0.00 0.00 0.00 0.00 4.00 4.17 -11.65%
P/NAPS 0.57 0.71 1.15 0.82 1.10 1.04 1.00 -8.59%
Price Multiplier on Announcement Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/11/16 27/08/15 21/08/14 23/08/13 09/08/12 18/08/11 19/08/10 -
Price 0.135 0.125 0.265 0.17 0.22 0.21 0.23 -
P/RPS 1.85 2.26 4.06 2.99 6.84 3.99 4.54 -13.36%
P/EPS 37.38 -36.76 47.05 29.60 157.14 26.92 35.94 0.62%
EY 2.68 -2.72 2.13 3.38 0.64 3.71 2.78 -0.58%
DY 1.85 0.00 0.00 0.00 0.00 4.76 4.35 -12.77%
P/NAPS 0.59 0.52 1.10 0.77 1.05 0.88 0.96 -7.48%

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