[YBS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.67%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,735 26,871 19,395 9,519 36,647 26,859 18,691 48.08%
PBT 4,085 3,880 3,711 1,937 5,919 3,689 2,757 29.87%
Tax -563 -659 -641 -329 -618 -489 -367 32.90%
NP 3,522 3,221 3,070 1,608 5,301 3,200 2,390 29.40%
-
NP to SH 3,522 3,221 3,070 1,608 5,301 3,200 2,390 29.40%
-
Tax Rate 13.78% 16.98% 17.27% 16.99% 10.44% 13.26% 13.31% -
Total Cost 30,213 23,650 16,325 7,911 31,346 23,659 16,301 50.71%
-
Net Worth 43,088 43,071 44,926 43,004 43,082 43,040 44,812 -2.57%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,620 1,872 1,871 - 5,619 3,742 1,867 108.06%
Div Payout % 159.57% 58.14% 60.98% - 106.01% 116.96% 78.12% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,088 43,071 44,926 43,004 43,082 43,040 44,812 -2.57%
NOSH 187,340 187,267 187,195 186,976 187,314 187,134 186,718 0.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.44% 11.99% 15.83% 16.89% 14.47% 11.91% 12.79% -
ROE 8.17% 7.48% 6.83% 3.74% 12.30% 7.43% 5.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 18.01 14.35 10.36 5.09 19.56 14.35 10.01 47.77%
EPS 1.88 1.72 1.64 0.86 2.83 1.71 1.28 29.12%
DPS 3.00 1.00 1.00 0.00 3.00 2.00 1.00 107.59%
NAPS 0.23 0.23 0.24 0.23 0.23 0.23 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 186,976
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.84 10.23 7.38 3.62 13.95 10.23 7.12 47.99%
EPS 1.34 1.23 1.17 0.61 2.02 1.22 0.91 29.34%
DPS 2.14 0.71 0.71 0.00 2.14 1.42 0.71 108.24%
NAPS 0.164 0.164 0.171 0.1637 0.164 0.1639 0.1706 -2.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.22 0.21 0.25 0.23 0.24 0.20 0.24 -
P/RPS 1.22 1.46 2.41 4.52 1.23 1.39 2.40 -36.22%
P/EPS 11.70 12.21 15.24 26.74 8.48 11.70 18.75 -26.91%
EY 8.55 8.19 6.56 3.74 11.79 8.55 5.33 36.91%
DY 13.64 4.76 4.00 0.00 12.50 10.00 4.17 119.87%
P/NAPS 0.96 0.91 1.04 1.00 1.04 0.87 1.00 -2.67%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 18/08/11 26/05/11 24/02/11 11/11/10 19/08/10 -
Price 0.27 0.22 0.21 0.25 0.23 0.25 0.23 -
P/RPS 1.50 1.53 2.03 4.91 1.18 1.74 2.30 -24.73%
P/EPS 14.36 12.79 12.80 29.07 8.13 14.62 17.97 -13.85%
EY 6.96 7.82 7.81 3.44 12.30 6.84 5.57 15.96%
DY 11.11 4.55 4.76 0.00 13.04 8.00 4.35 86.52%
P/NAPS 1.17 0.96 0.88 1.09 1.00 1.09 0.96 14.05%

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