[YBS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 122.74%
YoY- 2615.91%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,647 35,812 37,382 36,936 29,264 25,509 23,066 36.04%
PBT 5,919 4,918 5,514 5,880 2,453 1,517 578 369.57%
Tax -618 -652 -734 -1,100 -307 -233 -180 127.07%
NP 5,301 4,266 4,780 4,780 2,146 1,284 398 459.24%
-
NP to SH 5,301 4,266 4,780 4,780 2,146 1,284 398 459.24%
-
Tax Rate 10.44% 13.26% 13.31% 18.71% 12.52% 15.36% 31.14% -
Total Cost 31,346 31,545 32,602 32,156 27,118 24,225 22,668 24.04%
-
Net Worth 43,082 43,040 44,812 42,945 41,053 41,541 39,799 5.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,619 4,990 3,734 - 933 125 - -
Div Payout % 106.01% 116.96% 78.13% - 43.48% 9.80% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,082 43,040 44,812 42,945 41,053 41,541 39,799 5.41%
NOSH 187,314 187,134 186,718 186,718 186,608 188,823 180,909 2.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.47% 11.91% 12.79% 12.94% 7.33% 5.03% 1.73% -
ROE 12.30% 9.91% 10.67% 11.13% 5.23% 3.09% 1.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.56 19.14 20.02 19.78 15.68 13.51 12.75 32.91%
EPS 2.83 2.28 2.56 2.56 1.15 0.68 0.22 446.45%
DPS 3.00 2.67 2.00 0.00 0.50 0.07 0.00 -
NAPS 0.23 0.23 0.24 0.23 0.22 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 186,718
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.95 13.63 14.23 14.06 11.14 9.71 8.78 36.04%
EPS 2.02 1.62 1.82 1.82 0.82 0.49 0.15 463.35%
DPS 2.14 1.90 1.42 0.00 0.36 0.05 0.00 -
NAPS 0.164 0.1639 0.1706 0.1635 0.1563 0.1582 0.1515 5.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.24 0.20 0.24 0.16 0.18 0.14 0.15 -
P/RPS 1.23 1.05 1.20 0.81 1.15 1.04 1.18 2.79%
P/EPS 8.48 8.77 9.38 6.25 15.65 20.59 68.18 -74.98%
EY 11.79 11.40 10.67 16.00 6.39 4.86 1.47 299.16%
DY 12.50 13.33 8.33 0.00 2.78 0.48 0.00 -
P/NAPS 1.04 0.87 1.00 0.70 0.82 0.64 0.68 32.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 -
Price 0.23 0.25 0.23 0.14 0.16 0.17 0.14 -
P/RPS 1.18 1.31 1.15 0.71 1.02 1.26 1.10 4.77%
P/EPS 8.13 10.96 8.98 5.47 13.91 25.00 63.64 -74.53%
EY 12.30 9.12 11.13 18.29 7.19 4.00 1.57 292.98%
DY 13.04 10.67 8.70 0.00 3.13 0.39 0.00 -
P/NAPS 1.00 1.09 0.96 0.61 0.73 0.77 0.64 34.54%

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