[YBS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 18.71%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 32,628 33,466 33,432 33,776 28,344 27,522 27,732 11.39%
PBT 5,756 6,118 6,732 7,356 6,035 5,554 6,724 -9.80%
Tax -516 -1,172 -1,332 -1,164 -819 38 -18 827.18%
NP 5,240 4,946 5,400 6,192 5,216 5,593 6,706 -15.10%
-
NP to SH 5,240 4,946 5,400 6,192 5,216 5,593 6,706 -15.10%
-
Tax Rate 8.96% 19.16% 19.79% 15.82% 13.57% -0.68% 0.27% -
Total Cost 27,388 28,520 28,032 27,584 23,128 21,929 21,026 19.17%
-
Net Worth 41,171 41,222 39,374 41,531 36,992 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,807 2,498 3,749 - 2,774 2,446 3,685 -16.52%
Div Payout % 53.57% 50.51% 69.44% - 53.19% 43.74% 54.96% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,171 41,222 39,374 41,531 36,992 0 0 -
NOSH 187,142 187,373 187,499 188,780 184,964 183,507 184,267 1.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.06% 14.78% 16.15% 18.33% 18.40% 20.32% 24.18% -
ROE 12.73% 12.00% 13.71% 14.91% 14.10% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.43 17.86 17.83 17.89 15.32 15.00 15.05 10.23%
EPS 2.80 2.64 2.88 3.28 2.82 3.04 3.66 -16.28%
DPS 1.50 1.33 2.00 0.00 1.50 1.33 2.00 -17.37%
NAPS 0.22 0.22 0.21 0.22 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,780
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.41 12.73 12.72 12.85 10.78 10.47 10.55 11.37%
EPS 1.99 1.88 2.05 2.36 1.98 2.13 2.55 -15.17%
DPS 1.07 0.95 1.43 0.00 1.06 0.93 1.40 -16.33%
NAPS 0.1566 0.1568 0.1498 0.158 0.1407 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.11 0.16 0.21 0.20 0.23 0.27 0.32 -
P/RPS 0.63 0.90 1.18 1.12 1.50 1.80 2.13 -55.44%
P/EPS 3.93 6.06 7.29 6.10 8.16 8.86 8.79 -41.38%
EY 25.45 16.50 13.71 16.40 12.26 11.29 11.37 70.69%
DY 13.64 8.33 9.52 0.00 6.52 4.94 6.25 67.85%
P/NAPS 0.50 0.73 1.00 0.91 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 14/08/08 27/05/08 18/02/08 27/11/07 16/08/07 -
Price 0.12 0.17 0.22 0.23 0.23 0.23 0.28 -
P/RPS 0.69 0.95 1.23 1.29 1.50 1.53 1.86 -48.21%
P/EPS 4.29 6.44 7.64 7.01 8.16 7.55 7.69 -32.11%
EY 23.33 15.53 13.09 14.26 12.26 13.25 13.00 47.41%
DY 12.50 7.84 9.09 0.00 6.52 5.80 7.14 45.01%
P/NAPS 0.55 0.77 1.05 1.05 1.15 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