[YBS] YoY 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- -11.94%
YoY- 43.49%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,132 7,528 7,702 6,882 5,697 4,643 4,327 15.22%
PBT 1,315 1,167 1,869 2,139 1,405 764 1,022 4.28%
Tax -132 363 -158 -420 -207 279 -23 33.77%
NP 1,183 1,530 1,711 1,719 1,198 1,043 999 2.85%
-
NP to SH 1,183 1,530 1,711 1,719 1,198 1,043 999 2.85%
-
Tax Rate 10.04% -31.11% 8.45% 19.64% 14.73% -36.52% 2.25% -
Total Cost 8,949 5,998 5,991 5,163 4,499 3,600 3,328 17.90%
-
Net Worth 41,311 41,048 37,604 32,990 23,960 20,566 14,691 18.78%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 932 2,820 1,736 1,597 1,469 440 -
Div Payout % - 60.98% 164.84% 101.01% 133.33% 140.85% 44.12% -
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 41,311 41,048 37,604 32,990 23,960 20,566 14,691 18.78%
NOSH 187,777 186,585 188,021 173,636 159,733 146,901 73,455 16.91%
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 11.68% 20.32% 22.22% 24.98% 21.03% 22.46% 23.09% -
ROE 2.86% 3.73% 4.55% 5.21% 5.00% 5.07% 6.80% -
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 5.40 4.03 4.10 3.96 3.57 3.16 5.89 -1.43%
EPS 0.63 0.82 0.91 0.99 0.75 0.71 1.36 -12.02%
DPS 0.00 0.50 1.50 1.00 1.00 1.00 0.60 -
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 3.85 2.86 2.93 2.62 2.17 1.77 1.65 15.15%
EPS 0.45 0.58 0.65 0.65 0.46 0.40 0.38 2.85%
DPS 0.00 0.35 1.07 0.66 0.61 0.56 0.17 -
NAPS 0.1571 0.1561 0.143 0.1255 0.0911 0.0782 0.0559 18.77%
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 3.34 2.73 5.61 7.57 8.41 11.71 11.03 -18.03%
P/EPS 28.57 13.41 25.27 30.30 40.00 52.11 47.79 -8.20%
EY 3.50 7.45 3.96 3.30 2.50 1.92 2.09 8.96%
DY 0.00 4.55 6.52 3.33 3.33 2.70 0.92 -
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 2.97 2.97 5.61 8.07 8.13 11.07 15.62 -24.15%
P/EPS 25.40 14.63 25.27 32.32 38.67 49.30 67.65 -15.05%
EY 3.94 6.83 3.96 3.09 2.59 2.03 1.48 17.70%
DY 0.00 4.17 6.52 3.13 3.45 2.86 0.65 -
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