[YBS] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -59.18%
YoY- -86.17%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 54,071 62,912 36,282 25,841 37,351 36,422 27,445 11.95%
PBT -2,112 8,941 2,751 843 6,873 4,921 2,679 -
Tax -214 -1,695 -965 -16 -892 -584 60 -
NP -2,326 7,246 1,786 827 5,981 4,337 2,739 -
-
NP to SH -2,313 7,203 1,882 827 5,981 4,337 2,739 -
-
Tax Rate - 18.96% 35.08% 1.90% 12.98% 11.87% -2.24% -
Total Cost 56,397 55,666 34,496 25,014 31,370 32,085 24,706 14.74%
-
Net Worth 58,078 58,078 53,238 39,449 44,984 44,812 42,625 5.28%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 3,762 5,633 1,960 932 -
Div Payout % - - - 454.96% 94.20% 45.20% 34.06% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 58,078 58,078 53,238 39,449 44,984 44,812 42,625 5.28%
NOSH 241,994 241,994 241,994 187,857 187,435 186,718 193,750 3.77%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -4.30% 11.52% 4.92% 3.20% 16.01% 11.91% 9.98% -
ROE -3.98% 12.40% 3.54% 2.10% 13.30% 9.68% 6.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.34 26.00 14.99 13.76 19.93 19.51 14.17 7.87%
EPS -0.96 2.98 0.78 0.44 3.19 2.32 1.41 -
DPS 0.00 0.00 0.00 2.00 3.00 1.05 0.48 -
NAPS 0.24 0.24 0.22 0.21 0.24 0.24 0.22 1.46%
Adjusted Per Share Value based on latest NOSH - 187,857
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.57 23.93 13.80 9.83 14.21 13.85 10.44 11.96%
EPS -0.88 2.74 0.72 0.31 2.28 1.65 1.04 -
DPS 0.00 0.00 0.00 1.43 2.14 0.75 0.35 -
NAPS 0.2209 0.2209 0.2025 0.1501 0.1711 0.1705 0.1621 5.29%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.17 0.275 0.18 0.23 0.25 0.24 0.15 -
P/RPS 0.76 1.06 1.20 1.67 1.25 1.23 1.06 -5.39%
P/EPS -17.79 9.24 23.15 52.25 7.83 10.33 10.61 -
EY -5.62 10.82 4.32 1.91 12.76 9.68 9.42 -
DY 0.00 0.00 0.00 8.70 12.00 4.38 3.21 -
P/NAPS 0.71 1.15 0.82 1.10 1.04 1.00 0.68 0.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 21/08/14 23/08/13 09/08/12 18/08/11 19/08/10 20/08/09 -
Price 0.125 0.265 0.17 0.22 0.21 0.23 0.14 -
P/RPS 0.56 1.02 1.13 1.60 1.05 1.18 0.99 -9.05%
P/EPS -13.08 8.90 21.86 49.97 6.58 9.90 9.90 -
EY -7.65 11.23 4.57 2.00 15.20 10.10 10.10 -
DY 0.00 0.00 0.00 9.09 14.29 4.57 3.44 -
P/NAPS 0.52 1.10 0.77 1.05 0.88 0.96 0.64 -3.39%

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