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

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.7%
YoY- -32.0%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 29,673 36,932 33,108 29,574 29,886 27,744 23,374 4.05%
PBT 2,391 6,386 3,864 3,976 5,925 8,920 6,736 -15.84%
Tax -365 -672 -567 -240 -431 -1,463 -1,125 -17.09%
NP 2,026 5,714 3,297 3,736 5,494 7,457 5,611 -15.60%
-
NP to SH 2,026 5,714 3,297 3,736 5,494 7,457 5,611 -15.60%
-
Tax Rate 15.27% 10.52% 14.67% 6.04% 7.27% 16.40% 16.70% -
Total Cost 27,647 31,218 29,811 25,838 24,392 20,287 17,763 7.64%
-
Net Worth 39,199 43,004 42,945 48,400 41,531 0 25,692 7.28%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,636 5,626 93 2,790 4,670 3,419 3,197 9.90%
Div Payout % 278.23% 98.47% 2.83% 74.71% 85.01% 45.85% 56.98% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 39,199 43,004 42,945 48,400 41,531 0 25,692 7.28%
NOSH 186,666 186,976 186,718 220,000 188,780 183,736 160,576 2.53%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.83% 15.47% 9.96% 12.63% 18.38% 26.88% 24.01% -
ROE 5.17% 13.29% 7.68% 7.72% 13.23% 0.00% 21.84% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 15.90 19.75 17.73 13.44 15.83 15.10 14.56 1.47%
EPS 1.09 3.06 1.77 1.70 2.91 4.06 3.49 -17.61%
DPS 3.00 3.00 0.05 1.27 2.47 1.86 1.99 7.07%
NAPS 0.21 0.23 0.23 0.22 0.22 0.00 0.16 4.63%
Adjusted Per Share Value based on latest NOSH - 220,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.29 14.05 12.59 11.25 11.37 10.55 8.89 4.05%
EPS 0.77 2.17 1.25 1.42 2.09 2.84 2.13 -15.58%
DPS 2.14 2.14 0.04 1.06 1.78 1.30 1.22 9.80%
NAPS 0.1491 0.1636 0.1634 0.1841 0.158 0.00 0.0977 7.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 25.80 7.53 9.06 8.24 6.87 7.88 8.87 19.45%
EY 3.88 13.29 11.04 12.13 14.55 12.68 11.27 -16.26%
DY 10.71 13.04 0.31 9.06 12.37 5.82 6.42 8.89%
P/NAPS 1.33 1.00 0.70 0.64 0.91 0.00 1.94 -6.09%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 22.11 8.18 7.93 10.01 7.90 7.88 8.01 18.42%
EY 4.52 12.22 12.61 9.99 12.65 12.68 12.48 -15.55%
DY 12.50 12.00 0.36 7.46 10.76 5.82 7.11 9.85%
P/NAPS 1.14 1.09 0.61 0.77 1.05 0.00 1.75 -6.88%

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