[YBS] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.39%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 37,351 36,422 27,445 31,194 27,966 24,523 19,838 11.11%
PBT 6,873 4,921 2,679 6,039 7,890 7,665 4,883 5.86%
Tax -892 -584 60 -786 -866 -1,560 -497 10.23%
NP 5,981 4,337 2,739 5,253 7,024 6,105 4,386 5.30%
-
NP to SH 5,981 4,337 2,739 5,253 7,024 6,105 4,386 5.30%
-
Tax Rate 12.98% 11.87% -2.24% 13.02% 10.98% 20.35% 10.18% -
Total Cost 31,370 32,085 24,706 25,941 20,942 18,418 15,452 12.52%
-
Net Worth 44,984 44,812 42,625 39,019 0 27,229 22,653 12.10%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,633 1,960 932 2,820 5,269 3,197 1,469 25.09%
Div Payout % 94.20% 45.20% 34.06% 53.69% 75.02% 52.37% 33.49% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 44,984 44,812 42,625 39,019 0 27,229 22,653 12.10%
NOSH 187,435 186,718 193,750 185,806 184,999 160,175 151,022 3.66%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.01% 11.91% 9.98% 16.84% 25.12% 24.89% 22.11% -
ROE 13.30% 9.68% 6.43% 13.46% 0.00% 22.42% 19.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.93 19.51 14.17 16.79 15.12 15.31 13.14 7.18%
EPS 3.19 2.32 1.41 2.83 3.80 3.81 2.90 1.60%
DPS 3.00 1.05 0.48 1.50 2.85 2.00 0.97 20.69%
NAPS 0.24 0.24 0.22 0.21 0.00 0.17 0.15 8.14%
Adjusted Per Share Value based on latest NOSH - 185,806
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.21 13.85 10.44 11.87 10.64 9.33 7.55 11.11%
EPS 2.28 1.65 1.04 2.00 2.67 2.32 1.67 5.32%
DPS 2.14 0.75 0.35 1.07 2.00 1.22 0.56 25.02%
NAPS 0.1711 0.1705 0.1621 0.1484 0.00 0.1036 0.0862 12.09%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.25 0.24 0.15 0.21 0.32 0.28 0.28 -
P/RPS 1.25 1.23 1.06 1.25 2.12 1.83 2.13 -8.49%
P/EPS 7.83 10.33 10.61 7.43 8.43 7.35 9.64 -3.40%
EY 12.76 9.68 9.42 13.46 11.86 13.61 10.37 3.51%
DY 12.00 4.38 3.21 7.14 8.90 7.14 3.47 22.96%
P/NAPS 1.04 1.00 0.68 1.00 0.00 1.65 1.87 -9.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 19/08/10 20/08/09 14/08/08 16/08/07 22/08/06 05/08/05 -
Price 0.21 0.23 0.14 0.22 0.28 0.28 0.24 -
P/RPS 1.05 1.18 0.99 1.31 1.85 1.83 1.83 -8.83%
P/EPS 6.58 9.90 9.90 7.78 7.37 7.35 8.26 -3.71%
EY 15.20 10.10 10.10 12.85 13.56 13.61 12.10 3.87%
DY 14.29 4.57 3.44 6.82 10.17 7.14 4.05 23.37%
P/NAPS 0.88 0.96 0.64 1.05 0.00 1.65 1.60 -9.47%

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