[YBS] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.8%
YoY- -11.01%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 36,991 26,660 32,802 27,524 26,574 19,626 19,865 10.91%
PBT 5,004 2,305 6,458 6,305 8,379 4,835 5,603 -1.86%
Tax -621 188 -1,037 -391 -1,733 -341 -837 -4.85%
NP 4,383 2,493 5,421 5,914 6,646 4,494 4,766 -1.38%
-
NP to SH 4,383 2,493 5,421 5,914 6,646 4,494 4,766 -1.38%
-
Tax Rate 12.41% -8.16% 16.06% 6.20% 20.68% 7.05% 14.94% -
Total Cost 32,608 24,167 27,381 21,610 19,928 15,132 15,099 13.68%
-
Net Worth 43,325 40,995 41,148 0 30,289 24,000 21,960 11.98%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,750 1,026 4,678 3,586 3,280 3,069 440 42.89%
Div Payout % 85.58% 41.16% 86.30% 60.64% 49.35% 68.29% 9.25% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 43,325 40,995 41,148 0 30,289 24,000 21,960 11.98%
NOSH 188,372 186,341 187,037 185,454 168,275 160,000 146,404 4.28%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.85% 9.35% 16.53% 21.49% 25.01% 22.90% 23.99% -
ROE 10.12% 6.08% 13.17% 0.00% 21.94% 18.73% 21.70% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.64 14.31 17.54 14.84 15.79 12.27 13.57 6.35%
EPS 2.33 1.34 2.90 3.19 3.95 2.81 3.26 -5.44%
DPS 2.00 0.55 2.50 1.93 1.95 1.92 0.30 37.16%
NAPS 0.23 0.22 0.22 0.00 0.18 0.15 0.15 7.38%
Adjusted Per Share Value based on latest NOSH - 185,454
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.07 10.14 12.48 10.47 10.11 7.47 7.56 10.90%
EPS 1.67 0.95 2.06 2.25 2.53 1.71 1.81 -1.33%
DPS 1.43 0.39 1.78 1.36 1.25 1.17 0.17 42.58%
NAPS 0.1648 0.1559 0.1565 0.00 0.1152 0.0913 0.0835 11.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.20 0.14 0.16 0.27 0.28 0.31 0.41 -
P/RPS 1.02 0.98 0.91 1.82 1.77 2.53 3.02 -16.54%
P/EPS 8.60 10.46 5.52 8.47 7.09 11.04 12.59 -6.15%
EY 11.63 9.56 18.11 11.81 14.11 9.06 7.94 6.56%
DY 10.00 3.93 15.63 7.16 6.96 6.19 0.73 54.65%
P/NAPS 0.87 0.64 0.73 0.00 1.56 2.07 2.73 -17.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 17/11/09 27/11/08 27/11/07 20/11/06 11/11/05 28/10/04 -
Price 0.25 0.17 0.17 0.23 0.31 0.29 0.38 -
P/RPS 1.27 1.19 0.97 1.55 1.96 2.36 2.80 -12.34%
P/EPS 10.74 12.71 5.87 7.21 7.85 10.32 11.67 -1.37%
EY 9.31 7.87 17.05 13.86 12.74 9.69 8.57 1.38%
DY 8.00 3.24 14.71 8.41 6.29 6.61 0.79 47.06%
P/NAPS 1.09 0.77 0.77 0.00 1.72 1.93 2.53 -13.08%

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