[YBS] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[YBS] YBS INTERNATIONAL BERHAD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 31.54%

YoY- 58.34%

Quarter Report

YBS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	36,282	25,841	37,351	36,422	27,445	31,194	27,966	4.43%
YoY %	40.40%	-30.82%	2.55%	32.71%	-12.02%	11.54%	-	-
Horiz. %	129.74%	92.40%	133.56%	130.24%	98.14%	111.54%	100.00%	-
PBT	2,751	843	6,873	4,921	2,679	6,039	7,890	-16.09%
YoY %	226.33%	-87.73%	39.67%	83.69%	-55.64%	-23.46%	-	-
Horiz. %	34.87%	10.68%	87.11%	62.37%	33.95%	76.54%	100.00%	-
Tax	-965	-16	-892	-584	60	-786	-866	1.81%
YoY %	-5,931.25%	98.21%	-52.74%	-1,073.33%	107.63%	9.24%	-	-
Horiz. %	111.43%	1.85%	103.00%	67.44%	-6.93%	90.76%	100.00%	-
NP	1,786	827	5,981	4,337	2,739	5,253	7,024	-20.38%
YoY %	115.96%	-86.17%	37.91%	58.34%	-47.86%	-25.21%	-	-
Horiz. %	25.43%	11.77%	85.15%	61.75%	38.99%	74.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,882	827	5,981	4,337	2,739	5,253	7,024	-19.69%
YoY %	127.57%	-86.17%	37.91%	58.34%	-47.86%	-25.21%	-	-
Horiz. %	26.79%	11.77%	85.15%	61.75%	38.99%	74.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.08%	1.90%	12.98%	11.87%	-2.24%	13.02%	10.98%	-
YoY %	1,746.32%	-85.36%	9.35%	629.91%	-117.20%	18.58%	-	-
Horiz. %	319.49%	17.30%	118.21%	108.11%	-20.40%	118.58%	100.00%	-
Total Cost	34,496	25,014	31,370	32,085	24,706	25,941	20,942	8.66%
YoY %	37.91%	-20.26%	-2.23%	29.87%	-4.76%	23.87%	-	-
Horiz. %	164.72%	119.44%	149.79%	153.21%	117.97%	123.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,238	39,449	44,984	44,812	42,625	39,019	0	-
YoY %	34.95%	-12.30%	0.38%	5.13%	9.24%	0.00%	-	-
Horiz. %	136.44%	101.10%	115.29%	114.85%	109.24%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	3,762	5,633	1,960	932	2,820	5,269	-
YoY %	-	-33.21%	187.40%	110.30%	-66.95%	-46.48%	-	-
Horiz. %	-	71.40%	106.91%	37.20%	17.69%	53.52%	100.00%	-
Div Payout %	-	454.96%	94.20%	45.20%	34.06%	53.69%	75.02%	-
YoY %	-	382.97%	108.41%	32.71%	-36.56%	-28.43%	-	-
Horiz. %	-	606.45%	125.57%	60.25%	45.40%	71.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	53,238	39,449	44,984	44,812	42,625	39,019	0	-
YoY %	34.95%	-12.30%	0.38%	5.13%	9.24%	0.00%	-	-
Horiz. %	136.44%	101.10%	115.29%	114.85%	109.24%	100.00%	-	-
NOSH	241,994	187,857	187,435	186,718	193,750	185,806	184,999	4.57%
YoY %	28.82%	0.23%	0.38%	-3.63%	4.28%	0.44%	-	-
Horiz. %	130.81%	101.54%	101.32%	100.93%	104.73%	100.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	4.92%	3.20%	16.01%	11.91%	9.98%	16.84%	25.12%	-
YoY %	53.75%	-80.01%	34.42%	19.34%	-40.74%	-32.96%	-	-
Horiz. %	19.59%	12.74%	63.73%	47.41%	39.73%	67.04%	100.00%	-
ROE	3.54%	2.10%	13.30%	9.68%	6.43%	13.46%	0.00%	-
YoY %	68.57%	-84.21%	37.40%	50.54%	-52.23%	0.00%	-	-
Horiz. %	26.30%	15.60%	98.81%	71.92%	47.77%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	14.99	13.76	19.93	19.51	14.17	16.79	15.12	-0.14%
YoY %	8.94%	-30.96%	2.15%	37.69%	-15.60%	11.04%	-	-
Horiz. %	99.14%	91.01%	131.81%	129.03%	93.72%	111.04%	100.00%	-
EPS	0.78	0.44	3.19	2.32	1.41	2.83	3.80	-23.17%
YoY %	77.27%	-86.21%	37.50%	64.54%	-50.18%	-25.53%	-	-
Horiz. %	20.53%	11.58%	83.95%	61.05%	37.11%	74.47%	100.00%	-
DPS	0.00	2.00	3.00	1.05	0.48	1.50	2.85	-
YoY %	0.00%	-33.33%	185.71%	118.75%	-68.00%	-47.37%	-	-
Horiz. %	0.00%	70.18%	105.26%	36.84%	16.84%	52.63%	100.00%	-
NAPS	0.22	0.21	0.24	0.24	0.22	0.21	0.00	-
YoY %	4.76%	-12.50%	0.00%	9.09%	4.76%	0.00%	-	-
Horiz. %	104.76%	100.00%	114.29%	114.29%	104.76%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 186,718
RPS	13.59	9.68	13.99	13.64	10.28	11.68	10.47	4.43%
YoY %	40.39%	-30.81%	2.57%	32.68%	-11.99%	11.56%	-	-
Horiz. %	129.80%	92.45%	133.62%	130.28%	98.19%	111.56%	100.00%	-
EPS	0.70	0.31	2.24	1.62	1.03	1.97	2.63	-19.78%
YoY %	125.81%	-86.16%	38.27%	57.28%	-47.72%	-25.10%	-	-
Horiz. %	26.62%	11.79%	85.17%	61.60%	39.16%	74.90%	100.00%	-
DPS	0.00	1.41	2.11	0.73	0.35	1.06	1.97	-
YoY %	0.00%	-33.18%	189.04%	108.57%	-66.98%	-46.19%	-	-
Horiz. %	0.00%	71.57%	107.11%	37.06%	17.77%	53.81%	100.00%	-
NAPS	0.1994	0.1477	0.1684	0.1678	0.1596	0.1461	0.00	-
YoY %	35.00%	-12.29%	0.36%	5.14%	9.24%	0.00%	-	-
Horiz. %	136.48%	101.10%	115.26%	114.85%	109.24%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.18	0.23	0.25	0.24	0.15	0.21	0.32	-
P/RPS	1.20	1.67	1.25	1.23	1.06	1.25	2.12	-9.04%
YoY %	-28.14%	33.60%	1.63%	16.04%	-15.20%	-41.04%	-	-
Horiz. %	56.60%	78.77%	58.96%	58.02%	50.00%	58.96%	100.00%	-
P/EPS	23.15	52.25	7.83	10.33	10.61	7.43	8.43	18.31%
YoY %	-55.69%	567.31%	-24.20%	-2.64%	42.80%	-11.86%	-	-
Horiz. %	274.61%	619.81%	92.88%	122.54%	125.86%	88.14%	100.00%	-
EY	4.32	1.91	12.76	9.68	9.42	13.46	11.86	-15.47%
YoY %	126.18%	-85.03%	31.82%	2.76%	-30.01%	13.49%	-	-
Horiz. %	36.42%	16.10%	107.59%	81.62%	79.43%	113.49%	100.00%	-
DY	0.00	8.70	12.00	4.38	3.21	7.14	8.90	-
YoY %	0.00%	-27.50%	173.97%	36.45%	-55.04%	-19.78%	-	-
Horiz. %	0.00%	97.75%	134.83%	49.21%	36.07%	80.22%	100.00%	-
P/NAPS	0.82	1.10	1.04	1.00	0.68	1.00	0.00	-
YoY %	-25.45%	5.77%	4.00%	47.06%	-32.00%	0.00%	-	-
Horiz. %	82.00%	110.00%	104.00%	100.00%	68.00%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	09/08/12	18/08/11	19/08/10	20/08/09	14/08/08	16/08/07	-
Price	0.17	0.22	0.21	0.23	0.14	0.22	0.28	-
P/RPS	1.13	1.60	1.05	1.18	0.99	1.31	1.85	-7.88%
YoY %	-29.38%	52.38%	-11.02%	19.19%	-24.43%	-29.19%	-	-
Horiz. %	61.08%	86.49%	56.76%	63.78%	53.51%	70.81%	100.00%	-
P/EPS	21.86	49.97	6.58	9.90	9.90	7.78	7.37	19.84%
YoY %	-56.25%	659.42%	-33.54%	0.00%	27.25%	5.56%	-	-
Horiz. %	296.61%	678.02%	89.28%	134.33%	134.33%	105.56%	100.00%	-
EY	4.57	2.00	15.20	10.10	10.10	12.85	13.56	-16.56%
YoY %	128.50%	-86.84%	50.50%	0.00%	-21.40%	-5.24%	-	-
Horiz. %	33.70%	14.75%	112.09%	74.48%	74.48%	94.76%	100.00%	-
DY	0.00	9.09	14.29	4.57	3.44	6.82	10.17	-
YoY %	0.00%	-36.39%	212.69%	32.85%	-49.56%	-32.94%	-	-
Horiz. %	0.00%	89.38%	140.51%	44.94%	33.82%	67.06%	100.00%	-
P/NAPS	0.77	1.05	0.88	0.96	0.64	1.05	0.00	-
YoY %	-26.67%	19.32%	-8.33%	50.00%	-39.05%	0.00%	-	-
Horiz. %	73.33%	100.00%	83.81%	91.43%	60.95%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos