[YBS] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 79.22%
YoY- 247.61%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 78,918 76,246 79,328 63,170 61,545 59,432 58,476 22.05%
PBT 5,801 4,456 4,128 3,050 1,790 1,410 3,284 45.97%
Tax -1,068 -974 -788 -798 -446 -626 -508 63.88%
NP 4,733 3,482 3,340 2,252 1,344 784 2,776 42.57%
-
NP to SH 4,578 3,332 3,168 2,110 1,177 660 2,748 40.40%
-
Tax Rate 18.41% 21.86% 19.09% 26.16% 24.92% 44.40% 15.47% -
Total Cost 74,185 72,764 75,988 60,918 60,201 58,648 55,700 20.98%
-
Net Worth 66,772 32,237 63,824 61,087 60,065 59,925 59,891 7.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 66,772 32,237 63,824 61,087 60,065 59,925 59,891 7.49%
NOSH 251,613 246,896 246,434 245,095 245,095 241,994 241,994 2.62%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.00% 4.57% 4.21% 3.56% 2.18% 1.32% 4.75% -
ROE 6.86% 10.34% 4.96% 3.45% 1.96% 1.10% 4.59% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.91 61.49 32.32 25.85 25.62 24.79 24.41 19.49%
EPS 1.85 1.36 1.28 0.88 0.49 0.28 1.16 36.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.25 0.25 0.25 0.25 5.24%
Adjusted Per Share Value based on latest NOSH - 245,095
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.30 29.28 30.46 24.26 23.63 22.82 22.45 22.06%
EPS 1.76 1.28 1.22 0.81 0.45 0.25 1.06 40.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2564 0.1238 0.2451 0.2346 0.2306 0.2301 0.23 7.49%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.36 0.31 0.36 0.185 0.16 0.115 -
P/RPS 2.27 0.59 0.96 1.39 0.72 0.65 0.47 184.90%
P/EPS 39.16 13.40 24.02 41.69 37.75 58.11 10.03 147.33%
EY 2.55 7.46 4.16 2.40 2.65 1.72 9.97 -59.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.38 1.19 1.44 0.74 0.64 0.46 223.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 18/11/21 26/08/21 27/05/21 25/02/21 19/11/20 13/08/20 -
Price 0.555 0.505 0.43 0.34 0.41 0.175 0.155 -
P/RPS 1.74 0.82 1.33 1.32 1.60 0.71 0.64 94.44%
P/EPS 29.98 18.79 33.32 39.37 83.67 63.56 13.51 69.88%
EY 3.34 5.32 3.00 2.54 1.20 1.57 7.40 -41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.94 1.65 1.36 1.64 0.70 0.62 122.17%

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