[YBS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.78%
YoY- 347.43%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 15,886 18,024 13,551 14,394 6,333 7,476 8,168 8.38%
PBT 494 -436 -671 2,165 434 169 932 -7.39%
Tax -7 -214 -33 -514 -73 -18 -122 -29.25%
NP 487 -650 -704 1,651 361 151 810 -5.97%
-
NP to SH 498 -590 -677 1,651 369 151 810 -5.72%
-
Tax Rate 1.42% - - 23.74% 16.82% 10.65% 13.09% -
Total Cost 15,399 18,674 14,255 12,743 5,972 7,325 7,358 9.35%
-
Net Worth 58,078 55,658 58,078 53,238 38,744 43,412 43,325 3.61%
Dividend
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 725 - - 1,883 -
Div Payout % - - - 43.97% - - 232.56% -
Equity
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 58,078 55,658 58,078 53,238 38,744 43,412 43,325 3.61%
NOSH 241,994 241,994 241,994 241,994 184,499 188,750 188,372 3.08%
Ratio Analysis
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.07% -3.61% -5.20% 11.47% 5.70% 2.02% 9.92% -
ROE 0.86% -1.06% -1.17% 3.10% 0.95% 0.35% 1.87% -
Per Share
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.56 7.45 5.60 5.95 3.43 3.96 4.34 5.13%
EPS 0.21 -0.24 -0.28 0.69 0.20 0.08 0.43 -8.31%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 1.00 -
NAPS 0.24 0.23 0.24 0.22 0.21 0.23 0.23 0.51%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.04 6.86 5.15 5.48 2.41 2.84 3.11 8.37%
EPS 0.19 -0.22 -0.26 0.63 0.14 0.06 0.31 -5.75%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.72 -
NAPS 0.2209 0.2117 0.2209 0.2025 0.1474 0.1651 0.1648 3.61%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/12/18 29/12/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.145 0.195 0.25 0.175 0.20 0.21 0.20 -
P/RPS 2.21 2.62 4.46 2.94 5.83 5.30 4.61 -8.51%
P/EPS 70.46 -79.98 -89.36 25.65 100.00 262.50 46.51 5.15%
EY 1.42 -1.25 -1.12 3.90 1.00 0.38 2.15 -4.89%
DY 0.00 0.00 0.00 1.71 0.00 0.00 5.00 -
P/NAPS 0.60 0.85 1.04 0.80 0.95 0.91 0.87 -4.39%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/19 26/02/18 27/11/14 14/11/13 27/11/12 24/11/11 11/11/10 -
Price 0.145 0.175 0.215 0.215 0.20 0.22 0.25 -
P/RPS 2.21 2.35 3.84 3.61 5.83 5.55 5.77 -10.97%
P/EPS 70.46 -71.78 -76.85 31.51 100.00 275.00 58.14 2.35%
EY 1.42 -1.39 -1.30 3.17 1.00 0.36 1.72 -2.29%
DY 0.00 0.00 0.00 1.40 0.00 0.00 4.00 -
P/NAPS 0.60 0.76 0.90 0.98 0.95 0.96 1.09 -6.97%

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