[YBS] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.8%
YoY- 39.19%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 27,445 31,194 27,966 24,523 19,838 18,817 5,028 32.65%
PBT 2,679 6,039 7,890 7,665 4,883 5,124 1,743 7.41%
Tax 60 -786 -866 -1,560 -497 -583 -227 -
NP 2,739 5,253 7,024 6,105 4,386 4,541 1,516 10.35%
-
NP to SH 2,739 5,253 7,024 6,105 4,386 4,541 1,516 10.35%
-
Tax Rate -2.24% 13.02% 10.98% 20.35% 10.18% 11.38% 13.02% -
Total Cost 24,706 25,941 20,942 18,418 15,452 14,276 3,512 38.38%
-
Net Worth 42,625 39,019 0 27,229 22,653 20,538 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 932 2,820 5,269 3,197 1,469 821 - -
Div Payout % 34.06% 53.69% 75.02% 52.37% 33.49% 18.08% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 42,625 39,019 0 27,229 22,653 20,538 0 -
NOSH 193,750 185,806 184,999 160,175 151,022 146,704 51,043 24.87%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.98% 16.84% 25.12% 24.89% 22.11% 24.13% 30.15% -
ROE 6.43% 13.46% 0.00% 22.42% 19.36% 22.11% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.17 16.79 15.12 15.31 13.14 12.83 9.85 6.24%
EPS 1.41 2.83 3.80 3.81 2.90 3.10 2.97 -11.66%
DPS 0.48 1.50 2.85 2.00 0.97 0.56 0.00 -
NAPS 0.22 0.21 0.00 0.17 0.15 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,175
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.28 11.68 10.47 9.18 7.43 7.05 1.88 32.69%
EPS 1.03 1.97 2.63 2.29 1.64 1.70 0.57 10.35%
DPS 0.35 1.06 1.97 1.20 0.55 0.31 0.00 -
NAPS 0.1596 0.1461 0.00 0.102 0.0848 0.0769 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.15 0.21 0.32 0.28 0.28 0.46 0.00 -
P/RPS 1.06 1.25 2.12 1.83 2.13 3.59 0.00 -
P/EPS 10.61 7.43 8.43 7.35 9.64 14.86 0.00 -
EY 9.42 13.46 11.86 13.61 10.37 6.73 0.00 -
DY 3.21 7.14 8.90 7.14 3.47 1.22 0.00 -
P/NAPS 0.68 1.00 0.00 1.65 1.87 3.29 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 14/08/08 16/08/07 22/08/06 05/08/05 12/08/04 - -
Price 0.14 0.22 0.28 0.28 0.24 0.43 0.00 -
P/RPS 0.99 1.31 1.85 1.83 1.83 3.35 0.00 -
P/EPS 9.90 7.78 7.37 7.35 8.26 13.89 0.00 -
EY 10.10 12.85 13.56 13.61 12.10 7.20 0.00 -
DY 3.44 6.82 10.17 7.14 4.05 1.30 0.00 -
P/NAPS 0.64 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