[YBS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 27,744 23,374 19,617 18,473 14.51%
PBT 8,920 6,736 4,919 5,317 18.82%
Tax -1,463 -1,125 -574 -551 38.47%
NP 7,457 5,611 4,345 4,766 16.09%
-
NP to SH 7,457 5,611 4,345 4,766 16.09%
-
Tax Rate 16.40% 16.70% 11.67% 10.36% -
Total Cost 20,287 17,763 15,272 13,707 13.96%
-
Net Worth 0 25,692 22,500 19,244 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,419 3,197 1,469 1,127 44.76%
Div Payout % 45.85% 56.98% 33.81% 23.66% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 25,692 22,500 19,244 -
NOSH 183,736 160,576 150,000 91,640 26.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.88% 24.01% 22.15% 25.80% -
ROE 0.00% 21.84% 19.31% 24.77% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.10 14.56 13.08 20.16 -9.18%
EPS 4.06 3.49 2.90 5.20 -7.91%
DPS 1.86 1.99 0.98 1.23 14.78%
NAPS 0.00 0.16 0.15 0.21 -
Adjusted Per Share Value based on latest NOSH - 91,640
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.55 8.89 7.46 7.03 14.48%
EPS 2.84 2.13 1.65 1.81 16.20%
DPS 1.30 1.22 0.56 0.43 44.59%
NAPS 0.00 0.0977 0.0856 0.0732 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.32 0.31 0.30 0.89 -
P/RPS 2.12 2.13 2.29 4.42 -21.72%
P/EPS 7.88 8.87 10.36 17.11 -22.77%
EY 12.68 11.27 9.66 5.84 29.48%
DY 5.82 6.42 3.26 1.38 61.56%
P/NAPS 0.00 1.94 2.00 4.24 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/07 19/05/06 16/05/05 28/05/04 -
Price 0.32 0.28 0.28 0.81 -
P/RPS 2.12 1.92 2.14 4.02 -19.20%
P/EPS 7.88 8.01 9.67 15.57 -20.30%
EY 12.68 12.48 10.35 6.42 25.46%
DY 5.82 7.11 3.50 1.52 56.44%
P/NAPS 0.00 1.75 1.87 3.86 -

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