[YBS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.23%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,977 19,632 16,892 20,181 20,717 20,318 19,148 2.86%
PBT 5,428 4,792 3,516 5,345 6,108 5,716 5,232 2.47%
Tax -826 -712 -696 -535 -1,085 -788 -540 32.72%
NP 4,601 4,080 2,820 4,810 5,022 4,928 4,692 -1.29%
-
NP to SH 4,601 4,080 2,820 4,810 5,022 4,928 4,692 -1.29%
-
Tax Rate 15.22% 14.86% 19.80% 10.01% 17.76% 13.79% 10.32% -
Total Cost 15,376 15,552 14,072 15,371 15,694 15,390 14,456 4.19%
-
Net Worth 23,152 22,600 22,500 20,530 21,986 20,533 19,244 13.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,057 - - 1,466 - - - -
Div Payout % 44.73% - - 30.49% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 23,152 22,600 22,500 20,530 21,986 20,533 19,244 13.10%
NOSH 154,349 150,666 150,000 146,646 146,575 146,666 91,640 41.51%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.03% 20.78% 16.69% 23.83% 24.24% 24.25% 24.50% -
ROE 19.87% 18.05% 12.53% 23.43% 22.84% 24.00% 24.38% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.94 13.03 11.26 13.76 14.13 13.85 20.89 -27.31%
EPS 2.97 2.70 1.88 3.28 3.43 3.36 5.12 -30.42%
DPS 1.33 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.15 0.14 0.21 -20.07%
Adjusted Per Share Value based on latest NOSH - 146,901
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.61 7.47 6.43 7.68 7.89 7.74 7.29 2.90%
EPS 1.75 1.55 1.07 1.83 1.91 1.88 1.79 -1.49%
DPS 0.78 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 0.0881 0.086 0.0857 0.0782 0.0837 0.0782 0.0733 13.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.31 0.28 0.30 0.37 0.41 0.46 0.89 -
P/RPS 2.40 2.15 2.66 2.69 2.90 3.32 4.26 -31.76%
P/EPS 10.40 10.34 15.96 11.28 11.96 13.69 17.38 -28.96%
EY 9.62 9.67 6.27 8.86 8.36 7.30 5.75 40.88%
DY 4.30 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 2.07 1.87 2.00 2.64 2.73 3.29 4.24 -37.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 05/08/05 16/05/05 28/02/05 28/10/04 12/08/04 28/05/04 -
Price 0.29 0.24 0.28 0.35 0.38 0.43 0.81 -
P/RPS 2.24 1.84 2.49 2.54 2.69 3.10 3.88 -30.64%
P/EPS 9.73 8.86 14.89 10.67 11.09 12.80 15.82 -27.65%
EY 10.28 11.28 6.71 9.37 9.02 7.81 6.32 38.26%
DY 4.60 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 1.93 1.60 1.87 2.50 2.53 3.07 3.86 -36.97%

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