[YBS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -99.16%
YoY- -97.16%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 29,264 19,132 11,533 5,390 32,628 25,100 16,716 45.10%
PBT 2,453 1,138 289 59 5,756 4,589 3,366 -18.97%
Tax -307 -175 -90 -15 -516 -879 -666 -40.24%
NP 2,146 963 199 44 5,240 3,710 2,700 -14.15%
-
NP to SH 2,146 963 199 44 5,240 3,710 2,700 -14.15%
-
Tax Rate 12.52% 15.38% 31.14% 25.42% 8.96% 19.15% 19.79% -
Total Cost 27,118 18,169 11,334 5,346 27,388 21,390 14,016 55.08%
-
Net Worth 41,053 41,541 39,799 48,400 41,171 41,222 39,374 2.81%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 933 94 - - 2,807 1,873 1,874 -37.10%
Div Payout % 43.48% 9.80% - - 53.57% 50.51% 69.44% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,053 41,541 39,799 48,400 41,171 41,222 39,374 2.81%
NOSH 186,608 188,823 180,909 220,000 187,142 187,373 187,499 -0.31%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.33% 5.03% 1.73% 0.82% 16.06% 14.78% 16.15% -
ROE 5.23% 2.32% 0.50% 0.09% 12.73% 9.00% 6.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.68 10.13 6.38 2.45 17.43 13.40 8.92 45.50%
EPS 1.15 0.51 0.11 0.02 2.80 1.98 1.44 -13.88%
DPS 0.50 0.05 0.00 0.00 1.50 1.00 1.00 -36.92%
NAPS 0.22 0.22 0.22 0.22 0.22 0.22 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.13 7.28 4.39 2.05 12.41 9.55 6.36 45.07%
EPS 0.82 0.37 0.08 0.02 1.99 1.41 1.03 -14.06%
DPS 0.35 0.04 0.00 0.00 1.07 0.71 0.71 -37.51%
NAPS 0.1562 0.158 0.1514 0.1841 0.1566 0.1568 0.1498 2.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.18 0.14 0.15 0.14 0.11 0.16 0.21 -
P/RPS 1.15 1.38 2.35 5.71 0.63 1.19 2.36 -37.99%
P/EPS 15.65 27.45 136.36 700.00 3.93 8.08 14.58 4.82%
EY 6.39 3.64 0.73 0.14 25.45 12.38 6.86 -4.60%
DY 2.78 0.36 0.00 0.00 13.64 6.25 4.76 -30.06%
P/NAPS 0.82 0.64 0.68 0.64 0.50 0.73 1.00 -12.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 20/08/09 21/05/09 24/02/09 27/11/08 14/08/08 -
Price 0.16 0.17 0.14 0.17 0.12 0.17 0.22 -
P/RPS 1.02 1.68 2.20 6.94 0.69 1.27 2.47 -44.45%
P/EPS 13.91 33.33 127.27 850.00 4.29 8.59 15.28 -6.05%
EY 7.19 3.00 0.79 0.12 23.33 11.65 6.55 6.39%
DY 3.13 0.29 0.00 0.00 12.50 5.88 4.55 -22.01%
P/NAPS 0.73 0.77 0.64 0.77 0.55 0.77 1.05 -21.46%

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