[YBS] QoQ Annualized Quarter Result on 31-Dec-2016

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- 29.66%
YoY- 145.9%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 81,046 77,564 89,949 76,077 77,908 68,634 71,772 8.43%
PBT 3,230 2,320 2,859 3,483 2,839 1,252 -1,476 -
Tax -1,264 -1,016 -854 -1,130 -969 -540 -132 350.31%
NP 1,966 1,304 2,005 2,353 1,870 712 -1,608 -
-
NP to SH 2,260 1,648 2,158 2,444 1,885 766 -1,652 -
-
Tax Rate 39.13% 43.79% 29.87% 32.44% 34.13% 43.13% - -
Total Cost 79,080 76,260 87,944 73,724 76,038 67,922 73,380 5.10%
-
Net Worth 58,078 55,658 55,658 55,658 55,658 52,662 53,447 5.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 604 659 907 - - -
Div Payout % - - 28.03% 27.00% 48.13% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,078 55,658 55,658 55,658 55,658 52,662 53,447 5.69%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.43% 1.68% 2.23% 3.09% 2.40% 1.04% -2.24% -
ROE 3.89% 2.96% 3.88% 4.39% 3.39% 1.45% -3.09% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 33.49 32.05 37.17 31.44 32.19 28.67 29.54 8.71%
EPS 0.94 0.68 0.89 1.01 0.78 0.32 -0.68 -
DPS 0.00 0.00 0.25 0.27 0.38 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.23 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.86 29.53 34.25 28.96 29.66 26.13 27.32 8.45%
EPS 0.86 0.63 0.82 0.93 0.72 0.29 -0.63 -
DPS 0.00 0.00 0.23 0.25 0.35 0.00 0.00 -
NAPS 0.2211 0.2119 0.2119 0.2119 0.2119 0.2005 0.2035 5.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.185 0.18 0.185 0.13 0.13 0.135 0.145 -
P/RPS 0.55 0.56 0.50 0.41 0.40 0.00 0.00 -
P/EPS 19.81 26.43 20.75 12.87 16.68 0.00 0.00 -
EY 5.05 3.78 4.82 7.77 5.99 0.00 0.00 -
DY 0.00 0.00 1.35 2.10 2.88 0.00 0.00 -
P/NAPS 0.77 0.78 0.80 0.57 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 26/05/16 -
Price 0.205 0.20 0.17 0.15 0.135 0.14 0.15 -
P/RPS 0.61 0.62 0.46 0.48 0.42 0.00 0.00 -
P/EPS 21.95 29.37 19.06 14.85 17.33 0.00 0.00 -
EY 4.56 3.41 5.25 6.73 5.77 0.00 0.00 -
DY 0.00 0.00 1.47 1.82 2.78 0.00 0.00 -
P/NAPS 0.85 0.87 0.74 0.65 0.59 0.00 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