[YBS] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	29,673	36,932	33,108	29,574	29,886	27,744	23,374	4.05%
YoY %	-19.66%	11.55%	11.95%	-1.04%	7.72%	18.70%	-	-
Horiz. %	126.95%	158.00%	141.64%	126.53%	127.86%	118.70%	100.00%	-
PBT	2,391	6,386	3,864	3,976	5,925	8,920	6,736	-15.84%
YoY %	-62.56%	65.27%	-2.82%	-32.89%	-33.58%	32.42%	-	-
Horiz. %	35.50%	94.80%	57.36%	59.03%	87.96%	132.42%	100.00%	-
Tax	-365	-672	-567	-240	-431	-1,463	-1,125	-17.09%
YoY %	45.68%	-18.52%	-136.25%	44.32%	70.54%	-30.04%	-	-
Horiz. %	32.44%	59.73%	50.40%	21.33%	38.31%	130.04%	100.00%	-
NP	2,026	5,714	3,297	3,736	5,494	7,457	5,611	-15.60%
YoY %	-64.54%	73.31%	-11.75%	-32.00%	-26.32%	32.90%	-	-
Horiz. %	36.11%	101.84%	58.76%	66.58%	97.91%	132.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,026	5,714	3,297	3,736	5,494	7,457	5,611	-15.60%
YoY %	-64.54%	73.31%	-11.75%	-32.00%	-26.32%	32.90%	-	-
Horiz. %	36.11%	101.84%	58.76%	66.58%	97.91%	132.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.27%	10.52%	14.67%	6.04%	7.27%	16.40%	16.70%	-
YoY %	45.15%	-28.29%	142.88%	-16.92%	-55.67%	-1.80%	-	-
Horiz. %	91.44%	62.99%	87.84%	36.17%	43.53%	98.20%	100.00%	-
Total Cost	27,647	31,218	29,811	25,838	24,392	20,287	17,763	7.64%
YoY %	-11.44%	4.72%	15.38%	5.93%	20.23%	14.21%	-	-
Horiz. %	155.64%	175.75%	167.83%	145.46%	137.32%	114.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,199	43,004	42,945	48,400	41,531	0	25,692	7.28%
YoY %	-8.85%	0.14%	-11.27%	16.54%	0.00%	0.00%	-	-
Horiz. %	152.57%	167.38%	167.15%	188.39%	161.65%	0.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	5,636	5,626	93	2,790	4,670	3,419	3,197	9.90%
YoY %	0.18%	5,949.46%	-96.67%	-40.26%	36.59%	6.94%	-	-
Horiz. %	176.29%	175.98%	2.91%	87.27%	146.07%	106.94%	100.00%	-
Div Payout %	278.23%	98.47%	2.83%	74.71%	85.01%	45.85%	56.98%	-
YoY %	182.55%	3,379.51%	-96.21%	-12.12%	85.41%	-19.53%	-	-
Horiz. %	488.29%	172.82%	4.97%	131.12%	149.19%	80.47%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	39,199	43,004	42,945	48,400	41,531	0	25,692	7.28%
YoY %	-8.85%	0.14%	-11.27%	16.54%	0.00%	0.00%	-	-
Horiz. %	152.57%	167.38%	167.15%	188.39%	161.65%	0.00%	100.00%	-
NOSH	186,666	186,976	186,718	220,000	188,780	183,736	160,576	2.53%
YoY %	-0.17%	0.14%	-15.13%	16.54%	2.75%	14.42%	-	-
Horiz. %	116.25%	116.44%	116.28%	137.01%	117.56%	114.42%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	6.83%	15.47%	9.96%	12.63%	18.38%	26.88%	24.01%	-
YoY %	-55.85%	55.32%	-21.14%	-31.28%	-31.62%	11.95%	-	-
Horiz. %	28.45%	64.43%	41.48%	52.60%	76.55%	111.95%	100.00%	-
ROE	5.17%	13.29%	7.68%	7.72%	13.23%	0.00%	21.84%	-
YoY %	-61.10%	73.05%	-0.52%	-41.65%	0.00%	0.00%	-	-
Horiz. %	23.67%	60.85%	35.16%	35.35%	60.58%	0.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	15.90	19.75	17.73	13.44	15.83	15.10	14.56	1.47%
YoY %	-19.49%	11.39%	31.92%	-15.10%	4.83%	3.71%	-	-
Horiz. %	109.20%	135.65%	121.77%	92.31%	108.72%	103.71%	100.00%	-
EPS	1.09	3.06	1.77	1.70	2.91	4.06	3.49	-17.61%
YoY %	-64.38%	72.88%	4.12%	-41.58%	-28.33%	16.33%	-	-
Horiz. %	31.23%	87.68%	50.72%	48.71%	83.38%	116.33%	100.00%	-
DPS	3.00	3.00	0.05	1.27	2.47	1.86	1.99	7.07%
YoY %	0.00%	5,900.00%	-96.06%	-48.58%	32.80%	-6.53%	-	-
Horiz. %	150.75%	150.75%	2.51%	63.82%	124.12%	93.47%	100.00%	-
NAPS	0.21	0.23	0.23	0.22	0.22	0.00	0.16	4.63%
YoY %	-8.70%	0.00%	4.55%	0.00%	0.00%	0.00%	-	-
Horiz. %	131.25%	143.75%	143.75%	137.50%	137.50%	0.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 220,000
RPS	11.29	14.05	12.59	11.25	11.37	10.55	8.89	4.05%
YoY %	-19.64%	11.60%	11.91%	-1.06%	7.77%	18.67%	-	-
Horiz. %	127.00%	158.04%	141.62%	126.55%	127.90%	118.67%	100.00%	-
EPS	0.77	2.17	1.25	1.42	2.09	2.84	2.13	-15.58%
YoY %	-64.52%	73.60%	-11.97%	-32.06%	-26.41%	33.33%	-	-
Horiz. %	36.15%	101.88%	58.69%	66.67%	98.12%	133.33%	100.00%	-
DPS	2.14	2.14	0.04	1.06	1.78	1.30	1.22	9.80%
YoY %	0.00%	5,250.00%	-96.23%	-40.45%	36.92%	6.56%	-	-
Horiz. %	175.41%	175.41%	3.28%	86.89%	145.90%	106.56%	100.00%	-
NAPS	0.1491	0.1636	0.1634	0.1841	0.158	0.00	0.0977	7.29%
YoY %	-8.86%	0.12%	-11.24%	16.52%	0.00%	0.00%	-	-
Horiz. %	152.61%	167.45%	167.25%	188.43%	161.72%	0.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.28	0.23	0.16	0.14	0.20	0.32	0.31	-
P/RPS	1.76	1.16	0.90	1.04	1.26	2.12	2.13	-3.12%
YoY %	51.72%	28.89%	-13.46%	-17.46%	-40.57%	-0.47%	-	-
Horiz. %	82.63%	54.46%	42.25%	48.83%	59.15%	99.53%	100.00%	-
P/EPS	25.80	7.53	9.06	8.24	6.87	7.88	8.87	19.45%
YoY %	242.63%	-16.89%	9.95%	19.94%	-12.82%	-11.16%	-	-
Horiz. %	290.87%	84.89%	102.14%	92.90%	77.45%	88.84%	100.00%	-
EY	3.88	13.29	11.04	12.13	14.55	12.68	11.27	-16.26%
YoY %	-70.81%	20.38%	-8.99%	-16.63%	14.75%	12.51%	-	-
Horiz. %	34.43%	117.92%	97.96%	107.63%	129.10%	112.51%	100.00%	-
DY	10.71	13.04	0.31	9.06	12.37	5.82	6.42	8.89%
YoY %	-17.87%	4,106.45%	-96.58%	-26.76%	112.54%	-9.35%	-	-
Horiz. %	166.82%	203.12%	4.83%	141.12%	192.68%	90.65%	100.00%	-
P/NAPS	1.33	1.00	0.70	0.64	0.91	0.00	1.94	-6.09%
YoY %	33.00%	42.86%	9.38%	-29.67%	0.00%	0.00%	-	-
Horiz. %	68.56%	51.55%	36.08%	32.99%	46.91%	0.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	26/05/11	25/05/10	21/05/09	27/05/08	24/05/07	19/05/06	-
Price	0.24	0.25	0.14	0.17	0.23	0.32	0.28	-
P/RPS	1.51	1.27	0.79	1.26	1.45	2.12	1.92	-3.92%
YoY %	18.90%	60.76%	-37.30%	-13.10%	-31.60%	10.42%	-	-
Horiz. %	78.65%	66.15%	41.15%	65.62%	75.52%	110.42%	100.00%	-
P/EPS	22.11	8.18	7.93	10.01	7.90	7.88	8.01	18.42%
YoY %	170.29%	3.15%	-20.78%	26.71%	0.25%	-1.62%	-	-
Horiz. %	276.03%	102.12%	99.00%	124.97%	98.63%	98.38%	100.00%	-
EY	4.52	12.22	12.61	9.99	12.65	12.68	12.48	-15.55%
YoY %	-63.01%	-3.09%	26.23%	-21.03%	-0.24%	1.60%	-	-
Horiz. %	36.22%	97.92%	101.04%	80.05%	101.36%	101.60%	100.00%	-
DY	12.50	12.00	0.36	7.46	10.76	5.82	7.11	9.85%
YoY %	4.17%	3,233.33%	-95.17%	-30.67%	84.88%	-18.14%	-	-
Horiz. %	175.81%	168.78%	5.06%	104.92%	151.34%	81.86%	100.00%	-
P/NAPS	1.14	1.09	0.61	0.77	1.05	0.00	1.75	-6.88%
YoY %	4.59%	78.69%	-20.78%	-26.67%	0.00%	0.00%	-	-
Horiz. %	65.14%	62.29%	34.86%	44.00%	60.00%	0.00%	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