[YBS] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -11.73%
YoY- 230.63%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 78,062 81,046 77,564 89,949 76,077 77,908 68,634 8.93%
PBT 1,572 3,230 2,320 2,859 3,483 2,839 1,252 16.33%
Tax -1,128 -1,264 -1,016 -854 -1,130 -969 -540 63.19%
NP 444 1,966 1,304 2,005 2,353 1,870 712 -26.94%
-
NP to SH 720 2,260 1,648 2,158 2,444 1,885 766 -4.03%
-
Tax Rate 71.76% 39.13% 43.79% 29.87% 32.44% 34.13% 43.13% -
Total Cost 77,618 79,080 76,260 87,944 73,724 76,038 67,922 9.27%
-
Net Worth 55,658 58,078 55,658 55,658 55,658 55,658 52,662 3.74%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 604 659 907 - -
Div Payout % - - - 28.03% 27.00% 48.13% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 55,658 58,078 55,658 55,658 55,658 55,658 52,662 3.74%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.57% 2.43% 1.68% 2.23% 3.09% 2.40% 1.04% -
ROE 1.29% 3.89% 2.96% 3.88% 4.39% 3.39% 1.45% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.26 33.49 32.05 37.17 31.44 32.19 28.67 8.15%
EPS 0.29 0.94 0.68 0.89 1.01 0.78 0.32 -6.33%
DPS 0.00 0.00 0.00 0.25 0.27 0.38 0.00 -
NAPS 0.23 0.24 0.23 0.23 0.23 0.23 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.72 30.86 29.53 34.25 28.96 29.66 26.13 8.93%
EPS 0.27 0.86 0.63 0.82 0.93 0.72 0.29 -4.63%
DPS 0.00 0.00 0.00 0.23 0.25 0.35 0.00 -
NAPS 0.2119 0.2211 0.2119 0.2119 0.2119 0.2119 0.2005 3.74%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.195 0.185 0.18 0.185 0.13 0.13 0.135 -
P/RPS 0.60 0.55 0.56 0.50 0.41 0.40 0.00 -
P/EPS 65.54 19.81 26.43 20.75 12.87 16.68 0.00 -
EY 1.53 5.05 3.78 4.82 7.77 5.99 0.00 -
DY 0.00 0.00 0.00 1.35 2.10 2.88 0.00 -
P/NAPS 0.85 0.77 0.78 0.80 0.57 0.57 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 -
Price 0.175 0.205 0.20 0.17 0.15 0.135 0.14 -
P/RPS 0.54 0.61 0.62 0.46 0.48 0.42 0.00 -
P/EPS 58.82 21.95 29.37 19.06 14.85 17.33 0.00 -
EY 1.70 4.56 3.41 5.25 6.73 5.77 0.00 -
DY 0.00 0.00 0.00 1.47 1.82 2.78 0.00 -
P/NAPS 0.76 0.85 0.87 0.74 0.65 0.59 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