[YBS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 383.92%
YoY- -74.04%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,691 9,234 29,264 19,132 11,533 5,390 32,628 -31.09%
PBT 2,757 1,470 2,453 1,138 289 59 5,756 -38.86%
Tax -367 -275 -307 -175 -90 -15 -516 -20.37%
NP 2,390 1,195 2,146 963 199 44 5,240 -40.83%
-
NP to SH 2,390 1,195 2,146 963 199 44 5,240 -40.83%
-
Tax Rate 13.31% 18.71% 12.52% 15.38% 31.14% 25.42% 8.96% -
Total Cost 16,301 8,039 27,118 18,169 11,334 5,346 27,388 -29.31%
-
Net Worth 44,812 42,945 41,053 41,541 39,799 48,400 41,171 5.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,867 - 933 94 - - 2,807 -23.86%
Div Payout % 78.12% - 43.48% 9.80% - - 53.57% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 44,812 42,945 41,053 41,541 39,799 48,400 41,171 5.82%
NOSH 186,718 186,718 186,608 188,823 180,909 220,000 187,142 -0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.79% 12.94% 7.33% 5.03% 1.73% 0.82% 16.06% -
ROE 5.33% 2.78% 5.23% 2.32% 0.50% 0.09% 12.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.01 4.95 15.68 10.13 6.38 2.45 17.43 -30.97%
EPS 1.28 0.64 1.15 0.51 0.11 0.02 2.80 -40.74%
DPS 1.00 0.00 0.50 0.05 0.00 0.00 1.50 -23.74%
NAPS 0.24 0.23 0.22 0.22 0.22 0.22 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 186,341
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.11 3.51 11.13 7.28 4.39 2.05 12.41 -31.08%
EPS 0.91 0.45 0.82 0.37 0.08 0.02 1.99 -40.72%
DPS 0.71 0.00 0.35 0.04 0.00 0.00 1.07 -23.98%
NAPS 0.1705 0.1634 0.1562 0.158 0.1514 0.1841 0.1566 5.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.24 0.16 0.18 0.14 0.15 0.14 0.11 -
P/RPS 2.40 3.24 1.15 1.38 2.35 5.71 0.63 144.51%
P/EPS 18.75 25.00 15.65 27.45 136.36 700.00 3.93 184.21%
EY 5.33 4.00 6.39 3.64 0.73 0.14 25.45 -64.83%
DY 4.17 0.00 2.78 0.36 0.00 0.00 13.64 -54.71%
P/NAPS 1.00 0.70 0.82 0.64 0.68 0.64 0.50 58.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 21/05/09 24/02/09 -
Price 0.23 0.14 0.16 0.17 0.14 0.17 0.12 -
P/RPS 2.30 2.83 1.02 1.68 2.20 6.94 0.69 123.63%
P/EPS 17.97 21.88 13.91 33.33 127.27 850.00 4.29 160.53%
EY 5.57 4.57 7.19 3.00 0.79 0.12 23.33 -61.61%
DY 4.35 0.00 3.13 0.29 0.00 0.00 12.50 -50.62%
P/NAPS 0.96 0.61 0.73 0.77 0.64 0.77 0.55 45.11%

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