[YBS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -17.99%
YoY- -33.56%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 23,778 23,002 21,828 33,735 35,828 38,790 38,076 -26.87%
PBT 1,204 938 972 4,085 5,173 7,422 7,748 -70.99%
Tax -222 -188 -524 -563 -878 -1,282 -1,316 -69.37%
NP 981 750 448 3,522 4,294 6,140 6,432 -71.35%
-
NP to SH 992 750 448 3,522 4,294 6,140 6,432 -71.14%
-
Tax Rate 18.44% 20.04% 53.91% 13.78% 16.97% 17.27% 16.99% -
Total Cost 22,797 22,252 21,380 30,213 31,533 32,650 31,644 -19.58%
-
Net Worth 39,059 39,374 39,199 43,088 43,071 44,926 43,004 -6.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 7,499 - 5,620 2,496 3,743 - -
Div Payout % - 1,000.00% - 159.57% 58.14% 60.98% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,059 39,374 39,199 43,088 43,071 44,926 43,004 -6.19%
NOSH 185,999 187,499 186,666 187,340 187,267 187,195 186,976 -0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.13% 3.26% 2.05% 10.44% 11.99% 15.83% 16.89% -
ROE 2.54% 1.90% 1.14% 8.17% 9.97% 13.67% 14.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.78 12.27 11.69 18.01 19.13 20.72 20.36 -26.62%
EPS 0.53 0.40 0.24 1.88 2.29 3.28 3.44 -71.16%
DPS 0.00 4.00 0.00 3.00 1.33 2.00 0.00 -
NAPS 0.21 0.21 0.21 0.23 0.23 0.24 0.23 -5.86%
Adjusted Per Share Value based on latest NOSH - 188,125
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.05 8.76 8.31 12.84 13.64 14.77 14.50 -26.90%
EPS 0.38 0.29 0.17 1.34 1.64 2.34 2.45 -71.03%
DPS 0.00 2.86 0.00 2.14 0.95 1.43 0.00 -
NAPS 0.1487 0.1499 0.1492 0.164 0.164 0.171 0.1637 -6.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.23 0.28 0.22 0.21 0.25 0.23 -
P/RPS 1.56 1.87 2.39 1.22 1.10 1.21 1.13 23.91%
P/EPS 37.50 57.50 116.67 11.70 9.16 7.62 6.69 214.56%
EY 2.67 1.74 0.86 8.55 10.92 13.12 14.96 -68.20%
DY 0.00 17.39 0.00 13.64 6.35 8.00 0.00 -
P/NAPS 0.95 1.10 1.33 0.96 0.91 1.04 1.00 -3.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 09/08/12 24/05/12 28/02/12 24/11/11 18/08/11 26/05/11 -
Price 0.20 0.22 0.24 0.27 0.22 0.21 0.25 -
P/RPS 1.56 1.79 2.05 1.50 1.15 1.01 1.23 17.11%
P/EPS 37.50 55.00 100.00 14.36 9.59 6.40 7.27 197.64%
EY 2.67 1.82 1.00 6.96 10.42 15.62 13.76 -66.38%
DY 0.00 18.18 0.00 11.11 6.06 9.52 0.00 -
P/NAPS 0.95 1.05 1.14 1.17 0.96 0.88 1.09 -8.73%

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