[YBS] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 146.37%
YoY- 128.18%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 89,949 76,077 77,908 68,634 71,772 56,861 54,849 39.02%
PBT 2,859 3,483 2,839 1,252 -1,476 -5,127 298 350.88%
Tax -854 -1,130 -969 -540 -132 -204 -839 1.18%
NP 2,005 2,353 1,870 712 -1,608 -5,331 -541 -
-
NP to SH 2,158 2,444 1,885 766 -1,652 -5,326 -600 -
-
Tax Rate 29.87% 32.44% 34.13% 43.13% - - 281.54% -
Total Cost 87,944 73,724 76,038 67,922 73,380 62,192 55,390 36.05%
-
Net Worth 55,658 55,658 55,658 52,662 53,447 53,259 56,842 -1.39%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 604 659 907 - - - - -
Div Payout % 28.03% 27.00% 48.13% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 55,658 55,658 55,658 52,662 53,447 53,259 56,842 -1.39%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.23% 3.09% 2.40% 1.04% -2.24% -9.38% -0.99% -
ROE 3.88% 4.39% 3.39% 1.45% -3.09% -10.00% -1.06% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 37.17 31.44 32.19 28.67 29.54 23.49 23.16 37.03%
EPS 0.89 1.01 0.78 0.32 -0.68 -2.20 -0.25 -
DPS 0.25 0.27 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.22 0.22 0.22 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 241,994
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.22 28.94 29.64 26.11 27.30 21.63 20.86 39.05%
EPS 0.82 0.93 0.72 0.29 -0.63 -2.03 -0.23 -
DPS 0.23 0.25 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2117 0.2117 0.2003 0.2033 0.2026 0.2162 -1.39%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.13 0.13 0.135 0.145 0.17 0.15 -
P/RPS 0.50 0.41 0.40 0.00 0.00 0.00 0.00 -
P/EPS 20.75 12.87 16.68 0.00 0.00 0.00 0.00 -
EY 4.82 7.77 5.99 0.00 0.00 0.00 0.00 -
DY 1.35 2.10 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.57 0.00 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 0.17 0.15 0.135 0.14 0.15 0.15 0.14 -
P/RPS 0.46 0.48 0.42 0.00 0.00 0.00 0.00 -
P/EPS 19.06 14.85 17.33 0.00 0.00 0.00 0.00 -
EY 5.25 6.73 5.77 0.00 0.00 0.00 0.00 -
DY 1.47 1.82 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.59 0.00 0.00 0.68 0.00 -

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
Post a Comment