[YBS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 126.14%
YoY- -92.63%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 36,936 29,264 25,509 23,066 21,560 32,628 33,466 6.80%
PBT 5,880 2,453 1,517 578 236 5,756 6,118 -2.61%
Tax -1,100 -307 -233 -180 -60 -516 -1,172 -4.14%
NP 4,780 2,146 1,284 398 176 5,240 4,946 -2.25%
-
NP to SH 4,780 2,146 1,284 398 176 5,240 4,946 -2.25%
-
Tax Rate 18.71% 12.52% 15.36% 31.14% 25.42% 8.96% 19.16% -
Total Cost 32,156 27,118 24,225 22,668 21,384 27,388 28,520 8.33%
-
Net Worth 42,945 41,053 41,541 39,799 48,400 41,171 41,222 2.77%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 933 125 - - 2,807 2,498 -
Div Payout % - 43.48% 9.80% - - 53.57% 50.51% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 42,945 41,053 41,541 39,799 48,400 41,171 41,222 2.77%
NOSH 186,718 186,608 188,823 180,909 220,000 187,142 187,373 -0.23%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.94% 7.33% 5.03% 1.73% 0.82% 16.06% 14.78% -
ROE 11.13% 5.23% 3.09% 1.00% 0.36% 12.73% 12.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.78 15.68 13.51 12.75 9.80 17.43 17.86 7.05%
EPS 2.56 1.15 0.68 0.22 0.08 2.80 2.64 -2.03%
DPS 0.00 0.50 0.07 0.00 0.00 1.50 1.33 -
NAPS 0.23 0.22 0.22 0.22 0.22 0.22 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 193,750
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.05 11.13 9.70 8.77 8.20 12.41 12.73 6.80%
EPS 1.82 0.82 0.49 0.15 0.07 1.99 1.88 -2.14%
DPS 0.00 0.35 0.05 0.00 0.00 1.07 0.95 -
NAPS 0.1634 0.1562 0.158 0.1514 0.1841 0.1566 0.1568 2.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.18 0.14 0.15 0.14 0.11 0.16 -
P/RPS 0.81 1.15 1.04 1.18 1.43 0.63 0.90 -6.78%
P/EPS 6.25 15.65 20.59 68.18 175.00 3.93 6.06 2.08%
EY 16.00 6.39 4.86 1.47 0.57 25.45 16.50 -2.03%
DY 0.00 2.78 0.48 0.00 0.00 13.64 8.33 -
P/NAPS 0.70 0.82 0.64 0.68 0.64 0.50 0.73 -2.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 17/11/09 20/08/09 21/05/09 24/02/09 27/11/08 -
Price 0.14 0.16 0.17 0.14 0.17 0.12 0.17 -
P/RPS 0.71 1.02 1.26 1.10 1.73 0.69 0.95 -17.65%
P/EPS 5.47 13.91 25.00 63.64 212.50 4.29 6.44 -10.32%
EY 18.29 7.19 4.00 1.57 0.47 23.33 15.53 11.53%
DY 0.00 3.13 0.39 0.00 0.00 12.50 7.84 -
P/NAPS 0.61 0.73 0.77 0.64 0.77 0.55 0.77 -14.39%

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