[YBS] QoQ 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- 40.3%
YoY- 144.37%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,771 9,099 7,079 6,333 6,044 5,457 6,864 59.13%
PBT 1,772 559 -14 434 226 243 205 321.73%
Tax -441 -206 -245 -73 37 -131 96 -
NP 1,331 353 -259 361 263 112 301 169.65%
-
NP to SH 1,390 371 -240 369 263 112 301 177.56%
-
Tax Rate 24.89% 36.85% - 16.82% -16.37% 53.91% -46.83% -
Total Cost 12,440 8,746 7,338 5,972 5,781 5,345 6,563 53.21%
-
Net Worth 53,238 50,818 38,769 38,744 39,449 39,199 43,268 14.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 3,762 -
Div Payout % - - - - - - 1,250.00% -
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 38,769 38,744 39,449 39,199 43,268 14.83%
NOSH 241,994 241,994 184,615 184,499 187,857 186,666 188,125 18.29%
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 9.67% 3.88% -3.66% 5.70% 4.35% 2.05% 4.39% -
ROE 2.61% 0.73% -0.62% 0.95% 0.67% 0.29% 0.70% -
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 5.69 3.76 3.83 3.43 3.22 2.92 3.65 34.48%
EPS 0.58 0.17 -0.13 0.20 0.14 0.06 0.16 136.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 5.24 3.46 2.70 2.41 2.30 2.08 2.61 59.21%
EPS 0.53 0.14 -0.09 0.14 0.10 0.04 0.11 185.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.2027 0.1935 0.1476 0.1475 0.1502 0.1492 0.1647 14.85%
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 3.16 4.79 5.22 5.83 7.15 9.58 6.03 -35.02%
P/EPS 31.34 117.41 -153.85 100.00 164.29 466.67 137.50 -62.72%
EY 3.19 0.85 -0.65 1.00 0.61 0.21 0.73 167.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
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 2.99 5.05 4.96 5.83 6.84 8.21 7.40 -45.37%
P/EPS 29.60 123.93 -146.15 100.00 157.14 400.00 168.75 -68.69%
EY 3.38 0.81 -0.68 1.00 0.64 0.25 0.59 220.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.41 -
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