[YBS] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 35.26%
YoY- 667.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 91,297 85,253 76,200 60,728 68,579 71,736 78,758 2.49%
PBT -2,106 7,002 6,058 727 1,061 3,869 845 -
Tax -189 -1,377 -1,264 -51 -832 -1,055 -664 -18.88%
NP -2,295 5,625 4,794 676 229 2,814 181 -
-
NP to SH -1,461 6,482 4,661 607 350 3,022 457 -
-
Tax Rate - 19.67% 20.86% 7.02% 78.42% 27.27% 78.58% -
Total Cost 93,592 79,628 71,406 60,052 68,350 68,922 78,577 2.95%
-
Net Worth 71,807 73,193 66,772 60,065 57,572 58,078 55,658 4.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 71,807 73,193 66,772 60,065 57,572 58,078 55,658 4.33%
NOSH 258,457 253,803 251,613 245,095 241,994 241,994 241,994 1.10%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.51% 6.60% 6.29% 1.11% 0.33% 3.92% 0.23% -
ROE -2.03% 8.86% 6.98% 1.01% 0.61% 5.20% 0.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.60 33.78 30.81 25.28 28.59 29.64 32.55 1.50%
EPS -0.57 2.57 1.88 0.25 0.15 1.25 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 0.27 0.25 0.24 0.24 0.23 3.33%
Adjusted Per Share Value based on latest NOSH - 251,613
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.19 31.92 28.53 22.74 25.68 26.86 29.49 2.49%
EPS -0.55 2.43 1.75 0.23 0.13 1.13 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2741 0.25 0.2249 0.2156 0.2175 0.2084 4.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.695 0.50 0.725 0.185 0.12 0.145 0.195 -
P/RPS 1.95 1.48 2.35 0.73 0.42 0.49 0.60 21.69%
P/EPS -122.00 19.47 38.47 73.23 82.25 11.61 103.26 -
EY -0.82 5.14 2.60 1.37 1.22 8.61 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.72 2.69 0.74 0.50 0.60 0.85 19.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 22/02/23 21/02/22 25/02/21 20/02/20 28/02/19 26/02/18 -
Price 0.725 0.65 0.55 0.41 0.145 0.145 0.175 -
P/RPS 2.04 1.92 1.79 1.62 0.51 0.49 0.54 24.78%
P/EPS -127.26 25.31 29.18 162.29 99.38 11.61 92.67 -
EY -0.79 3.95 3.43 0.62 1.01 8.61 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.24 2.04 1.64 0.60 0.60 0.76 22.66%

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