[YBS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 98.4%
YoY- -76.9%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,870 9,099 24,913 17,834 11,501 5,457 33,735 -22.84%
PBT 2,331 559 889 903 469 243 4,085 -31.22%
Tax -647 -206 -412 -167 -94 -131 -563 9.72%
NP 1,684 353 477 736 375 112 3,522 -38.88%
-
NP to SH 1,761 371 504 744 375 112 3,522 -37.03%
-
Tax Rate 27.76% 36.85% 46.34% 18.49% 20.04% 53.91% 13.78% -
Total Cost 21,186 8,746 24,436 17,098 11,126 5,345 30,213 -21.08%
-
Net Worth 53,238 50,818 39,199 39,059 39,374 39,199 43,088 15.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 3,749 - 5,620 -
Div Payout % - - - - 1,000.00% - 159.57% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 53,238 50,818 39,199 39,059 39,374 39,199 43,088 15.15%
NOSH 241,994 241,994 186,666 185,999 187,499 186,666 187,340 18.62%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.36% 3.88% 1.91% 4.13% 3.26% 2.05% 10.44% -
ROE 3.31% 0.73% 1.29% 1.90% 0.95% 0.29% 8.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.45 3.76 13.35 9.59 6.13 2.92 18.01 -34.97%
EPS 0.77 0.17 0.27 0.40 0.20 0.06 1.88 -44.87%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 3.00 -
NAPS 0.22 0.21 0.21 0.21 0.21 0.21 0.23 -2.92%
Adjusted Per Share Value based on latest NOSH - 184,499
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.71 3.46 9.48 6.79 4.38 2.08 12.84 -22.81%
EPS 0.67 0.14 0.19 0.28 0.14 0.04 1.34 -37.03%
DPS 0.00 0.00 0.00 0.00 1.43 0.00 2.14 -
NAPS 0.2027 0.1935 0.1492 0.1487 0.1499 0.1492 0.164 15.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.18 0.18 0.20 0.20 0.23 0.28 0.22 -
P/RPS 1.90 4.79 1.50 2.09 3.75 9.58 1.22 34.39%
P/EPS 24.74 117.41 74.07 50.00 115.00 466.67 11.70 64.81%
EY 4.04 0.85 1.35 2.00 0.87 0.21 8.55 -39.36%
DY 0.00 0.00 0.00 0.00 8.70 0.00 13.64 -
P/NAPS 0.82 0.86 0.95 0.95 1.10 1.33 0.96 -9.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 28/02/12 -
Price 0.17 0.19 0.19 0.20 0.22 0.24 0.27 -
P/RPS 1.80 5.05 1.42 2.09 3.59 8.21 1.50 12.93%
P/EPS 23.36 123.93 70.37 50.00 110.00 400.00 14.36 38.35%
EY 4.28 0.81 1.42 2.00 0.91 0.25 6.96 -27.70%
DY 0.00 0.00 0.00 0.00 9.09 0.00 11.11 -
P/NAPS 0.77 0.90 0.90 0.95 1.05 1.14 1.17 -24.35%

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