[YBS] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -52.17%
YoY- -85.92%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 72,006 57,760 55,476 24,913 33,735 36,647 29,264 13.21%
PBT 3,228 611 9,537 889 4,085 5,919 2,453 3.85%
Tax -821 -162 -2,045 -412 -563 -618 -307 14.52%
NP 2,407 449 7,492 477 3,522 5,301 2,146 1.59%
-
NP to SH 2,571 432 7,578 496 3,522 5,301 2,146 2.52%
-
Tax Rate 25.43% 26.51% 21.44% 46.34% 13.78% 10.44% 12.52% -
Total Cost 69,599 57,311 47,984 24,436 30,213 31,346 27,118 13.87%
-
Net Worth 55,658 58,078 58,078 38,769 43,268 43,145 41,311 4.19%
Dividend
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 604 - - - 5,636 5,626 93 29.43%
Div Payout % 23.53% - - - 160.05% 106.15% 4.34% -
Equity
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 55,658 58,078 58,078 38,769 43,268 43,145 41,311 4.19%
NOSH 241,994 241,994 241,994 184,615 188,125 187,589 187,777 3.55%
Ratio Analysis
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.34% 0.78% 13.50% 1.91% 10.44% 14.47% 7.33% -
ROE 4.62% 0.74% 13.05% 1.28% 8.14% 12.29% 5.19% -
Per Share
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.76 23.87 22.92 13.49 17.93 19.54 15.58 9.33%
EPS 1.06 0.18 3.13 0.27 1.87 2.83 1.14 -0.99%
DPS 0.25 0.00 0.00 0.00 3.00 3.00 0.05 24.84%
NAPS 0.23 0.24 0.24 0.21 0.23 0.23 0.22 0.61%
Adjusted Per Share Value based on latest NOSH - 184,615
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.39 21.97 21.10 9.48 12.83 13.94 11.13 13.22%
EPS 0.98 0.16 2.88 0.19 1.34 2.02 0.82 2.48%
DPS 0.23 0.00 0.00 0.00 2.14 2.14 0.04 27.27%
NAPS 0.2117 0.2209 0.2209 0.1475 0.1646 0.1641 0.1571 4.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.185 0.18 0.22 0.20 0.22 0.24 0.18 -
P/RPS 0.62 0.75 0.96 1.48 1.23 1.23 1.16 -8.27%
P/EPS 17.41 100.83 7.03 74.44 11.75 8.49 15.75 1.39%
EY 5.74 0.99 14.23 1.34 8.51 11.77 6.35 -1.38%
DY 1.35 0.00 0.00 0.00 13.64 12.50 0.28 24.22%
P/NAPS 0.80 0.75 0.92 0.95 0.96 1.04 0.82 -0.33%
Price Multiplier on Announcement Date
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/05/17 26/02/15 27/02/14 26/02/13 28/02/12 24/02/11 25/02/10 -
Price 0.17 0.18 0.28 0.19 0.27 0.23 0.16 -
P/RPS 0.57 0.75 1.22 1.41 1.51 1.18 1.03 -7.83%
P/EPS 16.00 100.83 8.94 70.72 14.42 8.14 14.00 1.85%
EY 6.25 0.99 11.18 1.41 6.93 12.29 7.14 -1.81%
DY 1.47 0.00 0.00 0.00 11.11 13.04 0.31 23.93%
P/NAPS 0.74 0.75 1.17 0.90 1.17 1.00 0.73 0.18%

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