[YBS] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.86%
YoY- 47.89%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 26,660 32,802 27,524 26,574 19,626 19,865 9,359 19.04%
PBT 2,305 6,458 6,305 8,379 4,835 5,603 2,987 -4.22%
Tax 188 -1,037 -391 -1,733 -341 -837 -393 -
NP 2,493 5,421 5,914 6,646 4,494 4,766 2,594 -0.65%
-
NP to SH 2,493 5,421 5,914 6,646 4,494 4,766 2,594 -0.65%
-
Tax Rate -8.16% 16.06% 6.20% 20.68% 7.05% 14.94% 13.16% -
Total Cost 24,167 27,381 21,610 19,928 15,132 15,099 6,765 23.61%
-
Net Worth 40,995 41,148 0 30,289 24,000 21,960 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,026 4,678 3,586 3,280 3,069 440 380 17.98%
Div Payout % 41.16% 86.30% 60.64% 49.35% 68.29% 9.25% 14.67% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 40,995 41,148 0 30,289 24,000 21,960 0 -
NOSH 186,341 187,037 185,454 168,275 160,000 146,404 63,411 19.66%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.35% 16.53% 21.49% 25.01% 22.90% 23.99% 27.72% -
ROE 6.08% 13.17% 0.00% 21.94% 18.73% 21.70% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 14.31 17.54 14.84 15.79 12.27 13.57 14.76 -0.51%
EPS 1.34 2.90 3.19 3.95 2.81 3.26 4.09 -16.95%
DPS 0.55 2.50 1.93 1.95 1.92 0.30 0.60 -1.43%
NAPS 0.22 0.22 0.00 0.18 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,275
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.14 12.48 10.47 10.11 7.47 7.56 3.56 19.04%
EPS 0.95 2.06 2.25 2.53 1.71 1.81 0.99 -0.68%
DPS 0.39 1.78 1.36 1.25 1.17 0.17 0.14 18.60%
NAPS 0.1559 0.1565 0.00 0.1152 0.0913 0.0835 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.14 0.16 0.27 0.28 0.31 0.41 0.61 -
P/RPS 0.98 0.91 1.82 1.77 2.53 3.02 4.13 -21.30%
P/EPS 10.46 5.52 8.47 7.09 11.04 12.59 14.91 -5.73%
EY 9.56 18.11 11.81 14.11 9.06 7.94 6.71 6.07%
DY 3.93 15.63 7.16 6.96 6.19 0.73 0.98 26.01%
P/NAPS 0.64 0.73 0.00 1.56 2.07 2.73 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 27/11/08 27/11/07 20/11/06 11/11/05 28/10/04 - -
Price 0.17 0.17 0.23 0.31 0.29 0.38 0.00 -
P/RPS 1.19 0.97 1.55 1.96 2.36 2.80 0.00 -
P/EPS 12.71 5.87 7.21 7.85 10.32 11.67 0.00 -
EY 7.87 17.05 13.86 12.74 9.69 8.57 0.00 -
DY 3.24 14.71 8.41 6.29 6.61 0.79 0.00 -
P/NAPS 0.77 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