[YBS] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -26.69%
YoY- -47.86%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,841 37,351 36,422 27,445 31,194 27,966 24,523 0.87%
PBT 843 6,873 4,921 2,679 6,039 7,890 7,665 -30.75%
Tax -16 -892 -584 60 -786 -866 -1,560 -53.35%
NP 827 5,981 4,337 2,739 5,253 7,024 6,105 -28.31%
-
NP to SH 827 5,981 4,337 2,739 5,253 7,024 6,105 -28.31%
-
Tax Rate 1.90% 12.98% 11.87% -2.24% 13.02% 10.98% 20.35% -
Total Cost 25,014 31,370 32,085 24,706 25,941 20,942 18,418 5.22%
-
Net Worth 39,449 44,984 44,812 42,625 39,019 0 27,229 6.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,762 5,633 1,960 932 2,820 5,269 3,197 2.74%
Div Payout % 454.96% 94.20% 45.20% 34.06% 53.69% 75.02% 52.37% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,449 44,984 44,812 42,625 39,019 0 27,229 6.36%
NOSH 187,857 187,435 186,718 193,750 185,806 184,999 160,175 2.69%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.20% 16.01% 11.91% 9.98% 16.84% 25.12% 24.89% -
ROE 2.10% 13.30% 9.68% 6.43% 13.46% 0.00% 22.42% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.76 19.93 19.51 14.17 16.79 15.12 15.31 -1.76%
EPS 0.44 3.19 2.32 1.41 2.83 3.80 3.81 -30.19%
DPS 2.00 3.00 1.05 0.48 1.50 2.85 2.00 0.00%
NAPS 0.21 0.24 0.24 0.22 0.21 0.00 0.17 3.58%
Adjusted Per Share Value based on latest NOSH - 193,750
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.68 13.99 13.64 10.28 11.68 10.47 9.18 0.88%
EPS 0.31 2.24 1.62 1.03 1.97 2.63 2.29 -28.32%
DPS 1.41 2.11 0.73 0.35 1.06 1.97 1.20 2.72%
NAPS 0.1477 0.1684 0.1678 0.1596 0.1461 0.00 0.102 6.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.23 0.25 0.24 0.15 0.21 0.32 0.28 -
P/RPS 1.67 1.25 1.23 1.06 1.25 2.12 1.83 -1.51%
P/EPS 52.25 7.83 10.33 10.61 7.43 8.43 7.35 38.62%
EY 1.91 12.76 9.68 9.42 13.46 11.86 13.61 -27.89%
DY 8.70 12.00 4.38 3.21 7.14 8.90 7.14 3.34%
P/NAPS 1.10 1.04 1.00 0.68 1.00 0.00 1.65 -6.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 18/08/11 19/08/10 20/08/09 14/08/08 16/08/07 22/08/06 -
Price 0.22 0.21 0.23 0.14 0.22 0.28 0.28 -
P/RPS 1.60 1.05 1.18 0.99 1.31 1.85 1.83 -2.21%
P/EPS 49.97 6.58 9.90 9.90 7.78 7.37 7.35 37.59%
EY 2.00 15.20 10.10 10.10 12.85 13.56 13.61 -27.33%
DY 9.09 14.29 4.57 3.44 6.82 10.17 7.14 4.10%
P/NAPS 1.05 0.88 0.96 0.64 1.05 0.00 1.65 -7.24%

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