[YBS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 137.33%
YoY- 369.6%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 58,020 55,476 49,685 45,740 36,396 24,913 23,778 81.34%
PBT 820 9,537 5,994 4,662 2,236 889 1,204 -22.60%
Tax -568 -2,045 -1,548 -1,294 -824 -412 -222 87.17%
NP 252 7,492 4,446 3,368 1,412 477 981 -59.62%
-
NP to SH 92 7,578 4,446 3,522 1,484 504 992 -79.54%
-
Tax Rate 69.27% 21.44% 25.83% 27.76% 36.85% 46.34% 18.44% -
Total Cost 57,768 47,984 45,238 42,372 34,984 24,436 22,797 85.97%
-
Net Worth 58,078 58,078 53,238 53,238 50,818 39,199 39,059 30.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 725 967 - - - - -
Div Payout % - 9.58% 21.77% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 58,078 58,078 53,238 53,238 50,818 39,199 39,059 30.30%
NOSH 241,994 241,994 241,994 241,994 241,994 186,666 185,999 19.19%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.43% 13.50% 8.95% 7.36% 3.88% 1.91% 4.13% -
ROE 0.16% 13.05% 8.35% 6.62% 2.92% 1.29% 2.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.98 22.92 20.53 18.90 15.04 13.35 12.78 52.18%
EPS 0.04 3.23 1.96 1.54 0.68 0.27 0.53 -82.16%
DPS 0.00 0.30 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.22 0.21 0.21 0.21 9.31%
Adjusted Per Share Value based on latest NOSH - 241,994
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.07 21.10 18.90 17.40 13.84 9.48 9.05 81.27%
EPS 0.03 2.88 1.69 1.34 0.56 0.19 0.38 -81.62%
DPS 0.00 0.28 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.2209 0.2209 0.2025 0.2025 0.1933 0.1491 0.1486 30.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.265 0.22 0.175 0.18 0.18 0.20 0.20 -
P/RPS 1.11 0.96 0.85 0.95 1.20 1.50 1.56 -20.31%
P/EPS 697.05 7.03 9.52 12.37 29.35 74.07 37.50 602.95%
EY 0.14 14.23 10.50 8.09 3.41 1.35 2.67 -86.01%
DY 0.00 1.36 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.92 0.80 0.82 0.86 0.95 0.95 10.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 -
Price 0.32 0.28 0.215 0.17 0.19 0.19 0.20 -
P/RPS 1.33 1.22 1.05 0.90 1.26 1.42 1.56 -10.09%
P/EPS 841.72 8.94 11.70 11.68 30.98 70.37 37.50 697.22%
EY 0.12 11.18 8.55 8.56 3.23 1.42 2.67 -87.38%
DY 0.00 1.07 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.17 0.98 0.77 0.90 0.90 0.95 25.17%

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