[YBS] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.46%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 32,802 27,524 26,574 19,626 19,865 9,359 28.47%
PBT 6,458 6,305 8,379 4,835 5,603 2,987 16.65%
Tax -1,037 -391 -1,733 -341 -837 -393 21.39%
NP 5,421 5,914 6,646 4,494 4,766 2,594 15.86%
-
NP to SH 5,421 5,914 6,646 4,494 4,766 2,594 15.86%
-
Tax Rate 16.06% 6.20% 20.68% 7.05% 14.94% 13.16% -
Total Cost 27,381 21,610 19,928 15,132 15,099 6,765 32.22%
-
Net Worth 41,148 0 30,289 24,000 21,960 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,678 3,586 3,280 3,069 440 380 65.12%
Div Payout % 86.30% 60.64% 49.35% 68.29% 9.25% 14.67% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 41,148 0 30,289 24,000 21,960 0 -
NOSH 187,037 185,454 168,275 160,000 146,404 63,411 24.12%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.53% 21.49% 25.01% 22.90% 23.99% 27.72% -
ROE 13.17% 0.00% 21.94% 18.73% 21.70% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 17.54 14.84 15.79 12.27 13.57 14.76 3.50%
EPS 2.90 3.19 3.95 2.81 3.26 4.09 -6.63%
DPS 2.50 1.93 1.95 1.92 0.30 0.60 32.99%
NAPS 0.22 0.00 0.18 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.48 10.47 10.11 7.47 7.56 3.56 28.47%
EPS 2.06 2.25 2.53 1.71 1.81 0.99 15.76%
DPS 1.78 1.36 1.25 1.17 0.17 0.14 66.19%
NAPS 0.1565 0.00 0.1152 0.0913 0.0835 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.16 0.27 0.28 0.31 0.41 0.61 -
P/RPS 0.91 1.82 1.77 2.53 3.02 4.13 -26.07%
P/EPS 5.52 8.47 7.09 11.04 12.59 14.91 -18.00%
EY 18.11 11.81 14.11 9.06 7.94 6.71 21.93%
DY 15.63 7.16 6.96 6.19 0.73 0.98 73.89%
P/NAPS 0.73 0.00 1.56 2.07 2.73 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/08 27/11/07 20/11/06 11/11/05 28/10/04 - -
Price 0.17 0.23 0.31 0.29 0.38 0.00 -
P/RPS 0.97 1.55 1.96 2.36 2.80 0.00 -
P/EPS 5.87 7.21 7.85 10.32 11.67 0.00 -
EY 17.05 13.86 12.74 9.69 8.57 0.00 -
DY 14.71 8.41 6.29 6.61 0.79 0.00 -
P/NAPS 0.77 0.00 1.72 1.93 2.53 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