[YBS] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 38.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 27,759 20,680 20,181 13,686 26.55%
PBT 9,113 5,476 5,345 4,009 31.45%
Tax -1,946 -827 -535 -416 67.16%
NP 7,167 4,649 4,810 3,593 25.85%
-
NP to SH 7,167 4,649 4,810 3,593 25.85%
-
Tax Rate 21.35% 15.10% 10.01% 10.38% -
Total Cost 20,592 16,031 15,371 10,093 26.80%
-
Net Worth 32,990 23,960 20,566 14,691 30.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,419 3,197 1,469 747 65.95%
Div Payout % 47.71% 68.77% 30.54% 20.81% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 32,990 23,960 20,566 14,691 30.91%
NOSH 173,636 159,733 146,901 73,455 33.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 25.82% 22.48% 23.83% 26.25% -
ROE 21.72% 19.40% 23.39% 24.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.99 12.95 13.74 18.63 -4.96%
EPS 4.13 2.91 3.27 4.89 -5.47%
DPS 1.97 2.00 1.00 1.02 24.50%
NAPS 0.19 0.15 0.14 0.20 -1.69%
Adjusted Per Share Value based on latest NOSH - 73,455
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.39 7.74 7.56 5.12 26.57%
EPS 2.68 1.74 1.80 1.35 25.65%
DPS 1.28 1.20 0.55 0.28 65.88%
NAPS 0.1235 0.0897 0.077 0.055 30.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.30 0.30 0.37 0.65 -
P/RPS 1.88 2.32 2.69 3.49 -18.61%
P/EPS 7.27 10.31 11.30 13.29 -18.20%
EY 13.76 9.70 8.85 7.53 22.23%
DY 6.56 6.67 2.70 1.57 60.99%
P/NAPS 1.58 2.00 2.64 3.25 -21.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 13/02/07 20/02/06 28/02/05 - -
Price 0.32 0.29 0.35 0.00 -
P/RPS 2.00 2.24 2.55 0.00 -
P/EPS 7.75 9.96 10.69 0.00 -
EY 12.90 10.04 9.36 0.00 -
DY 6.15 6.90 2.86 0.00 -
P/NAPS 1.68 1.93 2.50 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