[YBS] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[YBS] YBS INTERNATIONAL BERHAD

Announcement Date

11-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 1.06%

YoY- 75.81%

Quarter Report

YBS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	44,343	24,698	36,659	36,991	26,660	32,802	27,524	8.26%
YoY %	79.54%	-32.63%	-0.90%	38.75%	-18.72%	19.18%	-	-
Horiz. %	161.11%	89.73%	133.19%	134.40%	96.86%	119.18%	100.00%	-
PBT	4,482	1,108	6,110	5,004	2,305	6,458	6,305	-5.52%
YoY %	304.51%	-81.87%	22.10%	117.09%	-64.31%	2.43%	-	-
Horiz. %	71.09%	17.57%	96.91%	79.37%	36.56%	102.43%	100.00%	-
Tax	-1,406	-71	-788	-621	188	-1,037	-391	23.75%
YoY %	-1,880.28%	90.99%	-26.89%	-430.32%	118.13%	-165.22%	-	-
Horiz. %	359.59%	18.16%	201.53%	158.82%	-48.08%	265.22%	100.00%	-
NP	3,076	1,037	5,322	4,383	2,493	5,421	5,914	-10.31%
YoY %	196.62%	-80.51%	21.42%	75.81%	-54.01%	-8.34%	-	-
Horiz. %	52.01%	17.53%	89.99%	74.11%	42.15%	91.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,179	1,037	5,322	4,383	2,493	5,421	5,914	-9.82%
YoY %	206.56%	-80.51%	21.42%	75.81%	-54.01%	-8.34%	-	-
Horiz. %	53.75%	17.53%	89.99%	74.11%	42.15%	91.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.37%	6.41%	12.90%	12.41%	-8.16%	16.06%	6.20%	-
YoY %	389.39%	-50.31%	3.95%	252.08%	-150.81%	159.03%	-	-
Horiz. %	505.97%	103.39%	208.06%	200.16%	-131.61%	259.03%	100.00%	-
Total Cost	41,267	23,661	31,337	32,608	24,167	27,381	21,610	11.37%
YoY %	74.41%	-24.50%	-3.90%	34.93%	-11.74%	26.71%	-	-
Horiz. %	190.96%	109.49%	145.01%	150.89%	111.83%	126.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,238	38,744	43,412	43,325	40,995	41,148	0	-
YoY %	37.41%	-10.75%	0.20%	5.68%	-0.37%	0.00%	-	-
Horiz. %	129.38%	94.16%	105.50%	105.29%	99.63%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	3,762	3,750	3,750	1,026	4,678	3,586	-
YoY %	-	0.32%	0.00%	265.50%	-78.07%	30.45%	-	-
Horiz. %	-	104.91%	104.57%	104.57%	28.61%	130.45%	100.00%	-
Div Payout %	-	362.83%	70.47%	85.58%	41.16%	86.30%	60.64%	-
YoY %	-	414.87%	-17.66%	107.92%	-52.31%	42.32%	-	-
Horiz. %	-	598.33%	116.21%	141.13%	67.88%	142.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	53,238	38,744	43,412	43,325	40,995	41,148	0	-
YoY %	37.41%	-10.75%	0.20%	5.68%	-0.37%	0.00%	-	-
Horiz. %	129.38%	94.16%	105.50%	105.29%	99.63%	100.00%	-	-
NOSH	241,994	184,499	188,750	188,372	186,341	187,037	185,454	4.53%
YoY %	31.16%	-2.25%	0.20%	1.09%	-0.37%	0.85%	-	-
Horiz. %	130.49%	99.49%	101.78%	101.57%	100.48%	100.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	6.94%	4.20%	14.52%	11.85%	9.35%	16.53%	21.49%	-
YoY %	65.24%	-71.07%	22.53%	26.74%	-43.44%	-23.08%	-	-
Horiz. %	32.29%	19.54%	67.57%	55.14%	43.51%	76.92%	100.00%	-
ROE	5.97%	2.68%	12.26%	10.12%	6.08%	13.17%	0.00%	-
YoY %	122.76%	-78.14%	21.15%	66.45%	-53.83%	0.00%	-	-
Horiz. %	45.33%	20.35%	93.09%	76.84%	46.17%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	18.32	13.39	19.42	19.64	14.31	17.54	14.84	3.57%
YoY %	36.82%	-31.05%	-1.12%	37.25%	-18.42%	18.19%	-	-
Horiz. %	123.45%	90.23%	130.86%	132.35%	96.43%	118.19%	100.00%	-
EPS	1.31	0.56	2.82	2.33	1.34	2.90	3.19	-13.77%
YoY %	133.93%	-80.14%	21.03%	73.88%	-53.79%	-9.09%	-	-
Horiz. %	41.07%	17.55%	88.40%	73.04%	42.01%	90.91%	100.00%	-
DPS	0.00	2.00	2.00	2.00	0.55	2.50	1.93	-
YoY %	0.00%	0.00%	0.00%	263.64%	-78.00%	29.53%	-	-
Horiz. %	0.00%	103.63%	103.63%	103.63%	28.50%	129.53%	100.00%	-
NAPS	0.22	0.21	0.23	0.23	0.22	0.22	0.00	-
YoY %	4.76%	-8.70%	0.00%	4.55%	0.00%	0.00%	-	-
Horiz. %	100.00%	95.45%	104.55%	104.55%	100.00%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 188,372
RPS	16.60	9.25	13.73	13.85	9.98	12.28	10.31	8.25%
YoY %	79.46%	-32.63%	-0.87%	38.78%	-18.73%	19.11%	-	-
Horiz. %	161.01%	89.72%	133.17%	134.34%	96.80%	119.11%	100.00%	-
EPS	1.19	0.39	1.99	1.64	0.93	2.03	2.21	-9.79%
YoY %	205.13%	-80.40%	21.34%	76.34%	-54.19%	-8.14%	-	-
Horiz. %	53.85%	17.65%	90.05%	74.21%	42.08%	91.86%	100.00%	-
DPS	0.00	1.41	1.40	1.40	0.38	1.75	1.34	-
YoY %	0.00%	0.71%	0.00%	268.42%	-78.29%	30.60%	-	-
Horiz. %	0.00%	105.22%	104.48%	104.48%	28.36%	130.60%	100.00%	-
NAPS	0.1994	0.1451	0.1626	0.1622	0.1535	0.1541	0.00	-
YoY %	37.42%	-10.76%	0.25%	5.67%	-0.39%	0.00%	-	-
Horiz. %	129.40%	94.16%	105.52%	105.26%	99.61%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.175	0.20	0.21	0.20	0.14	0.16	0.27	-
P/RPS	0.96	1.49	1.08	1.02	0.98	0.91	1.82	-10.10%
YoY %	-35.57%	37.96%	5.88%	4.08%	7.69%	-50.00%	-	-
Horiz. %	52.75%	81.87%	59.34%	56.04%	53.85%	50.00%	100.00%	-
P/EPS	13.32	35.58	7.45	8.60	10.46	5.52	8.47	7.83%
YoY %	-62.56%	377.58%	-13.37%	-17.78%	89.49%	-34.83%	-	-
Horiz. %	157.26%	420.07%	87.96%	101.53%	123.49%	65.17%	100.00%	-
EY	7.51	2.81	13.43	11.63	9.56	18.11	11.81	-7.26%
YoY %	167.26%	-79.08%	15.48%	21.65%	-47.21%	53.34%	-	-
Horiz. %	63.59%	23.79%	113.72%	98.48%	80.95%	153.34%	100.00%	-
DY	0.00	10.00	9.52	10.00	3.93	15.63	7.16	-
YoY %	0.00%	5.04%	-4.80%	154.45%	-74.86%	118.30%	-	-
Horiz. %	0.00%	139.66%	132.96%	139.66%	54.89%	218.30%	100.00%	-
P/NAPS	0.80	0.95	0.91	0.87	0.64	0.73	0.00	-
YoY %	-15.79%	4.40%	4.60%	35.94%	-12.33%	0.00%	-	-
Horiz. %	109.59%	130.14%	124.66%	119.18%	87.67%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	14/11/13	27/11/12	24/11/11	11/11/10	17/11/09	27/11/08	27/11/07	-
Price	0.215	0.20	0.22	0.25	0.17	0.17	0.23	-
P/RPS	1.17	1.49	1.13	1.27	1.19	0.97	1.55	-4.57%
YoY %	-21.48%	31.86%	-11.02%	6.72%	22.68%	-37.42%	-	-
Horiz. %	75.48%	96.13%	72.90%	81.94%	76.77%	62.58%	100.00%	-
P/EPS	16.37	35.58	7.80	10.74	12.71	5.87	7.21	14.62%
YoY %	-53.99%	356.15%	-27.37%	-15.50%	116.52%	-18.59%	-	-
Horiz. %	227.05%	493.48%	108.18%	148.96%	176.28%	81.41%	100.00%	-
EY	6.11	2.81	12.82	9.31	7.87	17.05	13.86	-12.74%
YoY %	117.44%	-78.08%	37.70%	18.30%	-53.84%	23.02%	-	-
Horiz. %	44.08%	20.27%	92.50%	67.17%	56.78%	123.02%	100.00%	-
DY	0.00	10.00	9.09	8.00	3.24	14.71	8.41	-
YoY %	0.00%	10.01%	13.62%	146.91%	-77.97%	74.91%	-	-
Horiz. %	0.00%	118.91%	108.09%	95.12%	38.53%	174.91%	100.00%	-
P/NAPS	0.98	0.95	0.96	1.09	0.77	0.77	0.00	-
YoY %	3.16%	-1.04%	-11.93%	41.56%	0.00%	0.00%	-	-
Horiz. %	127.27%	123.38%	124.68%	141.56%	100.00%	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