[YBS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.78%
YoY- 347.43%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,801 14,505 18,212 14,394 13,771 9,099 7,079 71.04%
PBT 1,530 205 5,041 2,165 1,772 559 -14 -
Tax -155 -142 -884 -514 -441 -206 -245 -26.36%
NP 1,375 63 4,157 1,651 1,331 353 -259 -
-
NP to SH 1,363 23 4,159 1,651 1,390 371 -240 -
-
Tax Rate 10.13% 69.27% 17.54% 23.74% 24.89% 36.85% - -
Total Cost 14,426 14,442 14,055 12,743 12,440 8,746 7,338 57.12%
-
Net Worth 58,078 58,078 58,078 53,238 53,238 50,818 38,769 31.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 725 - - - -
Div Payout % - - - 43.97% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 58,078 58,078 58,078 53,238 53,238 50,818 38,769 31.02%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 184,615 19.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.70% 0.43% 22.83% 11.47% 9.67% 3.88% -3.66% -
ROE 2.35% 0.04% 7.16% 3.10% 2.61% 0.73% -0.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.53 5.99 7.53 5.95 5.69 3.76 3.83 42.85%
EPS 0.56 0.01 1.73 0.69 0.58 0.17 -0.13 -
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.22 0.22 0.21 0.21 9.33%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.02 5.52 6.93 5.48 5.24 3.46 2.70 70.92%
EPS 0.52 0.01 1.58 0.63 0.53 0.14 -0.09 -
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.2211 0.2211 0.2211 0.2027 0.2027 0.1935 0.1476 31.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.265 0.22 0.175 0.18 0.18 0.20 -
P/RPS 4.21 4.42 2.92 2.94 3.16 4.79 5.22 -13.38%
P/EPS 48.83 2,788.20 12.80 25.65 31.34 117.41 -153.85 -
EY 2.05 0.04 7.81 3.90 3.19 0.85 -0.65 -
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 0.92 0.80 0.82 0.86 0.95 13.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 -
Price 0.265 0.32 0.28 0.215 0.17 0.19 0.19 -
P/RPS 4.06 5.34 3.72 3.61 2.99 5.05 4.96 -12.52%
P/EPS 47.05 3,366.89 16.29 31.51 29.60 123.93 -146.15 -
EY 2.13 0.03 6.14 3.17 3.38 0.81 -0.68 -
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 1.10 1.33 1.17 0.98 0.77 0.90 0.90 14.35%

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