[YBS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -26.39%
YoY- 231.25%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,476 37,264 22,870 9,099 24,913 17,834 11,501 184.66%
PBT 9,537 4,496 2,331 559 889 903 469 640.92%
Tax -2,045 -1,161 -647 -206 -412 -167 -94 674.95%
NP 7,492 3,335 1,684 353 477 736 375 632.27%
-
NP to SH 7,578 3,335 1,761 371 504 744 375 637.85%
-
Tax Rate 21.44% 25.82% 27.76% 36.85% 46.34% 18.49% 20.04% -
Total Cost 47,984 33,929 21,186 8,746 24,436 17,098 11,126 164.25%
-
Net Worth 58,078 53,238 53,238 50,818 39,199 39,059 39,374 29.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 725 725 - - - - 3,749 -66.45%
Div Payout % 9.58% 21.77% - - - - 1,000.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,078 53,238 53,238 50,818 39,199 39,059 39,374 29.48%
NOSH 241,994 241,994 241,994 241,994 186,666 185,999 187,499 18.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.50% 8.95% 7.36% 3.88% 1.91% 4.13% 3.26% -
ROE 13.05% 6.26% 3.31% 0.73% 1.29% 1.90% 0.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.92 15.40 9.45 3.76 13.35 9.59 6.13 140.32%
EPS 3.23 1.47 0.77 0.17 0.27 0.40 0.20 535.69%
DPS 0.30 0.30 0.00 0.00 0.00 0.00 2.00 -71.67%
NAPS 0.24 0.22 0.22 0.21 0.21 0.21 0.21 9.28%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.10 14.17 8.70 3.46 9.48 6.78 4.37 184.85%
EPS 2.88 1.27 0.67 0.14 0.19 0.28 0.14 646.65%
DPS 0.28 0.28 0.00 0.00 0.00 0.00 1.43 -66.18%
NAPS 0.2209 0.2025 0.2025 0.1933 0.1491 0.1486 0.1498 29.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.175 0.18 0.18 0.20 0.20 0.23 -
P/RPS 0.96 1.14 1.90 4.79 1.50 2.09 3.75 -59.58%
P/EPS 7.03 12.70 24.74 117.41 74.07 50.00 115.00 -84.40%
EY 14.23 7.88 4.04 0.85 1.35 2.00 0.87 541.08%
DY 1.36 1.71 0.00 0.00 0.00 0.00 8.70 -70.88%
P/NAPS 0.92 0.80 0.82 0.86 0.95 0.95 1.10 -11.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 -
Price 0.28 0.215 0.17 0.19 0.19 0.20 0.22 -
P/RPS 1.22 1.40 1.80 5.05 1.42 2.09 3.59 -51.20%
P/EPS 8.94 15.60 23.36 123.93 70.37 50.00 110.00 -81.15%
EY 11.18 6.41 4.28 0.81 1.42 2.00 0.91 430.00%
DY 1.07 1.40 0.00 0.00 0.00 0.00 9.09 -75.88%
P/NAPS 1.17 0.98 0.77 0.90 0.90 0.95 1.05 7.45%

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