[YBS] YoY TTM 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- 0.94%
YoY- -3.41%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 31,194 27,966 24,523 19,838 18,817 5,028 43.99%
PBT 6,039 7,890 7,665 4,883 5,124 1,743 28.17%
Tax -786 -866 -1,560 -497 -583 -227 28.16%
NP 5,253 7,024 6,105 4,386 4,541 1,516 28.18%
-
NP to SH 5,253 7,024 6,105 4,386 4,541 1,516 28.18%
-
Tax Rate 13.02% 10.98% 20.35% 10.18% 11.38% 13.02% -
Total Cost 25,941 20,942 18,418 15,452 14,276 3,512 49.10%
-
Net Worth 39,019 0 27,229 22,653 20,538 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,820 5,269 3,197 1,469 821 - -
Div Payout % 53.69% 75.02% 52.37% 33.49% 18.08% - -
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 0 -
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 16.84% 25.12% 24.89% 22.11% 24.13% 30.15% -
ROE 13.46% 0.00% 22.42% 19.36% 22.11% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.79 15.12 15.31 13.14 12.83 9.85 11.24%
EPS 2.83 3.80 3.81 2.90 3.10 2.97 -0.96%
DPS 1.50 2.85 2.00 0.97 0.56 0.00 -
NAPS 0.21 0.00 0.17 0.15 0.14 0.00 -
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 11.68 10.47 9.18 7.43 7.05 1.88 44.04%
EPS 1.97 2.63 2.29 1.64 1.70 0.57 28.11%
DPS 1.06 1.97 1.20 0.55 0.31 0.00 -
NAPS 0.1461 0.00 0.102 0.0848 0.0769 0.00 -
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 1.25 2.12 1.83 2.13 3.59 0.00 -
P/EPS 7.43 8.43 7.35 9.64 14.86 0.00 -
EY 13.46 11.86 13.61 10.37 6.73 0.00 -
DY 7.14 8.90 7.14 3.47 1.22 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 - -
Price 0.22 0.28 0.28 0.24 0.43 0.00 -
P/RPS 1.31 1.85 1.83 1.83 3.35 0.00 -
P/EPS 7.78 7.37 7.35 8.26 13.89 0.00 -
EY 12.85 13.56 13.61 12.10 7.20 0.00 -
DY 6.82 10.17 7.14 4.05 1.30 0.00 -
P/NAPS 1.05 0.00 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