[YBS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.04%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 27,836 27,318 27,668 20,680 19,977 19,632 16,892 39.47%
PBT 9,298 9,170 8,568 5,476 5,428 4,792 3,516 91.11%
Tax -2,034 -2,178 -1,888 -827 -826 -712 -696 104.27%
NP 7,264 6,992 6,680 4,649 4,601 4,080 2,820 87.80%
-
NP to SH 7,264 6,992 6,680 4,649 4,601 4,080 2,820 87.80%
-
Tax Rate 21.88% 23.75% 22.04% 15.10% 15.22% 14.86% 19.80% -
Total Cost 20,572 20,326 20,988 16,031 15,376 15,552 14,072 28.77%
-
Net Worth 29,448 27,262 25,692 23,355 23,152 22,600 22,500 19.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,181 - - 3,114 2,057 - - -
Div Payout % 30.03% - - 66.98% 44.73% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,448 27,262 25,692 23,355 23,152 22,600 22,500 19.63%
NOSH 163,603 160,366 160,576 155,704 154,349 150,666 150,000 5.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.10% 25.59% 24.14% 22.48% 23.03% 20.78% 16.69% -
ROE 24.67% 25.65% 26.00% 19.91% 19.87% 18.05% 12.53% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.01 17.03 17.23 13.28 12.94 13.03 11.26 31.62%
EPS 4.44 4.36 4.16 2.98 2.97 2.70 1.88 77.25%
DPS 1.33 0.00 0.00 2.00 1.33 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.15 0.15 0.15 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 159,733
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.60 10.40 10.53 7.87 7.61 7.47 6.43 39.50%
EPS 2.77 2.66 2.54 1.77 1.75 1.55 1.07 88.42%
DPS 0.83 0.00 0.00 1.19 0.78 0.00 0.00 -
NAPS 0.1121 0.1038 0.0978 0.0889 0.0881 0.086 0.0857 19.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.28 0.31 0.30 0.31 0.28 0.30 -
P/RPS 1.65 1.64 1.80 2.26 2.40 2.15 2.66 -27.24%
P/EPS 6.31 6.42 7.45 10.05 10.40 10.34 15.96 -46.10%
EY 15.86 15.57 13.42 9.95 9.62 9.67 6.27 85.54%
DY 4.76 0.00 0.00 6.67 4.30 0.00 0.00 -
P/NAPS 1.56 1.65 1.94 2.00 2.07 1.87 2.00 -15.25%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 22/08/06 19/05/06 20/02/06 11/11/05 05/08/05 16/05/05 -
Price 0.31 0.28 0.28 0.29 0.29 0.24 0.28 -
P/RPS 1.82 1.64 1.63 2.18 2.24 1.84 2.49 -18.84%
P/EPS 6.98 6.42 6.73 9.71 9.73 8.86 14.89 -39.62%
EY 14.32 15.57 14.86 10.30 10.28 11.28 6.71 65.68%
DY 4.30 0.00 0.00 6.90 4.60 0.00 0.00 -
P/NAPS 1.72 1.65 1.75 1.93 1.93 1.60 1.87 -5.41%

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