[YBS] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -129.4%
YoY- -101.76%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 75,835 75,023 64,561 56,471 60,882 28,555 29,673 16.19%
PBT 2,078 2,813 -3,513 165 9,183 1,205 2,391 -2.21%
Tax -1,137 -838 -125 -307 -1,981 -487 -365 19.93%
NP 941 1,975 -3,638 -142 7,202 718 2,026 -11.54%
-
NP to SH 1,192 2,187 -3,584 -127 7,230 755 2,026 -8.13%
-
Tax Rate 54.72% 29.79% - 186.06% 21.57% 40.41% 15.27% -
Total Cost 74,894 73,048 68,199 56,613 53,680 27,837 27,647 17.28%
-
Net Worth 58,078 55,658 53,238 58,078 58,078 50,818 39,199 6.49%
Dividend
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 604 - - - - 5,636 -
Div Payout % - 27.66% - - - - 278.23% -
Equity
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 58,078 55,658 53,238 58,078 58,078 50,818 39,199 6.49%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 186,666 4.23%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.24% 2.63% -5.63% -0.25% 11.83% 2.51% 6.83% -
ROE 2.05% 3.93% -6.73% -0.22% 12.45% 1.49% 5.17% -
Per Share
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.34 31.00 26.68 23.34 25.16 11.80 15.90 11.46%
EPS 0.49 0.90 -1.48 -0.05 2.99 0.31 1.09 -12.00%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.24 0.23 0.22 0.24 0.24 0.21 0.21 2.15%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 28.40 28.09 24.18 21.15 22.80 10.69 11.11 16.19%
EPS 0.45 0.82 -1.34 -0.05 2.71 0.28 0.76 -8.04%
DPS 0.00 0.23 0.00 0.00 0.00 0.00 2.11 -
NAPS 0.2175 0.2084 0.1994 0.2175 0.2175 0.1903 0.1468 6.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 30/06/17 30/06/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.13 0.18 0.135 0.21 0.265 0.18 0.28 -
P/RPS 0.41 0.58 0.51 0.90 1.05 1.53 1.76 -20.78%
P/EPS 26.39 19.92 -9.12 -400.15 8.87 57.69 25.80 0.36%
EY 3.79 5.02 -10.97 -0.25 11.27 1.73 3.88 -0.37%
DY 0.00 1.39 0.00 0.00 0.00 0.00 10.71 -
P/NAPS 0.54 0.78 0.61 0.88 1.10 0.86 1.33 -13.42%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/08/18 24/08/17 25/08/16 28/05/15 29/05/14 31/05/13 24/05/12 -
Price 0.145 0.20 0.14 0.19 0.32 0.19 0.24 -
P/RPS 0.46 0.65 0.52 0.81 1.27 1.61 1.51 -17.31%
P/EPS 29.44 22.13 -9.45 -362.04 10.71 60.90 22.11 4.68%
EY 3.40 4.52 -10.58 -0.28 9.34 1.64 4.52 -4.45%
DY 0.00 1.25 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.60 0.87 0.64 0.79 1.33 0.90 1.14 -9.75%

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