[YBS] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 88.94%
YoY- 3.18%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,917 5,697 5,167 5,593 4,223 4,643 5,379 18.27%
PBT 2,142 1,405 1,675 1,514 879 764 1,723 15.63%
Tax -472 -207 -264 -182 -174 279 -420 8.10%
NP 1,670 1,198 1,411 1,332 705 1,043 1,303 18.00%
-
NP to SH 1,670 1,198 1,411 1,332 705 1,043 1,303 18.00%
-
Tax Rate 22.04% 14.73% 15.76% 12.02% 19.80% -36.52% 24.38% -
Total Cost 5,247 4,499 3,756 4,261 3,518 3,600 4,076 18.35%
-
Net Worth 25,692 23,960 24,000 22,653 22,500 20,566 21,960 11.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,597 1,600 - - 1,469 - -
Div Payout % - 133.33% 113.39% - - 140.85% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 25,692 23,960 24,000 22,653 22,500 20,566 21,960 11.04%
NOSH 160,576 159,733 160,000 151,022 150,000 146,901 146,404 6.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.14% 21.03% 27.31% 23.82% 16.69% 22.46% 24.22% -
ROE 6.50% 5.00% 5.88% 5.88% 3.13% 5.07% 5.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.31 3.57 3.23 3.70 2.82 3.16 3.67 11.32%
EPS 1.04 0.75 0.88 0.88 0.47 0.71 0.89 10.95%
DPS 0.00 1.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.14 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 151,022
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.63 2.17 1.97 2.13 1.61 1.77 2.05 18.08%
EPS 0.64 0.46 0.54 0.51 0.27 0.40 0.50 17.90%
DPS 0.00 0.61 0.61 0.00 0.00 0.56 0.00 -
NAPS 0.0978 0.0912 0.0914 0.0862 0.0857 0.0783 0.0836 11.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.30 0.31 0.28 0.30 0.37 0.41 -
P/RPS 7.20 8.41 9.60 7.56 10.66 11.71 11.16 -25.35%
P/EPS 29.81 40.00 35.15 31.75 63.83 52.11 46.07 -25.20%
EY 3.35 2.50 2.84 3.15 1.57 1.92 2.17 33.60%
DY 0.00 3.33 3.23 0.00 0.00 2.70 0.00 -
P/NAPS 1.94 2.00 2.07 1.87 2.00 2.64 2.73 -20.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 20/02/06 11/11/05 05/08/05 16/05/05 28/02/05 28/10/04 -
Price 0.28 0.29 0.29 0.24 0.28 0.35 0.38 -
P/RPS 6.50 8.13 8.98 6.48 9.95 11.07 10.34 -26.63%
P/EPS 26.92 38.67 32.88 27.21 59.57 49.30 42.70 -26.49%
EY 3.71 2.59 3.04 3.67 1.68 2.03 2.34 36.00%
DY 0.00 3.45 3.45 0.00 0.00 2.86 0.00 -
P/NAPS 1.75 1.93 1.93 1.60 1.87 2.50 2.53 -21.80%

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