[YBS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 24,523 19,838 18,817 5,028 69.50%
PBT 7,665 4,883 5,124 1,743 63.76%
Tax -1,560 -497 -583 -227 90.01%
NP 6,105 4,386 4,541 1,516 59.02%
-
NP to SH 6,105 4,386 4,541 1,516 59.02%
-
Tax Rate 20.35% 10.18% 11.38% 13.02% -
Total Cost 18,418 15,452 14,276 3,512 73.65%
-
Net Worth 27,229 22,653 20,538 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,197 1,469 821 - -
Div Payout % 52.37% 33.49% 18.08% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 27,229 22,653 20,538 0 -
NOSH 160,175 151,022 146,704 51,043 46.35%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 24.89% 22.11% 24.13% 30.15% -
ROE 22.42% 19.36% 22.11% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.31 13.14 12.83 9.85 15.82%
EPS 3.81 2.90 3.10 2.97 8.64%
DPS 2.00 0.97 0.56 0.00 -
NAPS 0.17 0.15 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 51,043
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.33 7.55 7.16 1.91 69.59%
EPS 2.32 1.67 1.73 0.58 58.67%
DPS 1.22 0.56 0.31 0.00 -
NAPS 0.1036 0.0862 0.0781 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/06 30/06/05 30/06/04 - -
Price 0.28 0.28 0.46 0.00 -
P/RPS 1.83 2.13 3.59 0.00 -
P/EPS 7.35 9.64 14.86 0.00 -
EY 13.61 10.37 6.73 0.00 -
DY 7.14 3.47 1.22 0.00 -
P/NAPS 1.65 1.87 3.29 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/08/06 05/08/05 12/08/04 - -
Price 0.28 0.24 0.43 0.00 -
P/RPS 1.83 1.83 3.35 0.00 -
P/EPS 7.35 8.26 13.89 0.00 -
EY 13.61 12.10 7.20 0.00 -
DY 7.14 4.05 1.30 0.00 -
P/NAPS 1.65 1.60 3.07 0.00 -

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