[YBS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.84%
YoY- -22.68%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,168 9,457 9,234 10,132 7,599 6,143 5,390 31.89%
PBT 932 1,287 1,470 1,315 849 230 59 528.51%
Tax -122 -92 -275 -132 -85 -75 -15 303.91%
NP 810 1,195 1,195 1,183 764 155 44 595.96%
-
NP to SH 810 1,195 1,195 1,183 764 155 44 595.96%
-
Tax Rate 13.09% 7.15% 18.71% 10.04% 10.01% 32.61% 25.42% -
Total Cost 7,358 8,262 8,039 8,949 6,835 5,988 5,346 23.70%
-
Net Worth 43,325 44,812 42,945 41,311 40,995 42,625 48,400 -7.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,883 1,867 - - 93 - - -
Div Payout % 232.56% 156.25% - - 12.20% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,325 44,812 42,945 41,311 40,995 42,625 48,400 -7.11%
NOSH 188,372 186,718 186,718 187,777 186,341 193,750 220,000 -9.82%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.92% 12.64% 12.94% 11.68% 10.05% 2.52% 0.82% -
ROE 1.87% 2.67% 2.78% 2.86% 1.86% 0.36% 0.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.34 5.06 4.95 5.40 4.08 3.17 2.45 46.35%
EPS 0.43 0.64 0.64 0.63 0.41 0.08 0.02 671.75%
DPS 1.00 1.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.23 0.24 0.23 0.22 0.22 0.22 0.22 3.00%
Adjusted Per Share Value based on latest NOSH - 187,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.11 3.60 3.51 3.85 2.89 2.34 2.05 31.99%
EPS 0.31 0.45 0.45 0.45 0.29 0.06 0.02 520.62%
DPS 0.72 0.71 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.1648 0.1705 0.1634 0.1571 0.1559 0.1621 0.1841 -7.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.24 0.16 0.18 0.14 0.15 0.14 -
P/RPS 4.61 4.74 3.24 3.34 3.43 4.73 5.71 -13.28%
P/EPS 46.51 37.50 25.00 28.57 34.15 187.50 700.00 -83.56%
EY 2.15 2.67 4.00 3.50 2.93 0.53 0.14 516.81%
DY 5.00 4.17 0.00 0.00 0.36 0.00 0.00 -
P/NAPS 0.87 1.00 0.70 0.82 0.64 0.68 0.64 22.69%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 21/05/09 -
Price 0.25 0.23 0.14 0.16 0.17 0.14 0.17 -
P/RPS 5.77 4.54 2.83 2.97 4.17 4.42 6.94 -11.57%
P/EPS 58.14 35.94 21.88 25.40 41.46 175.00 850.00 -83.24%
EY 1.72 2.78 4.57 3.94 2.41 0.57 0.12 489.10%
DY 4.00 4.35 0.00 0.00 0.29 0.00 0.00 -
P/NAPS 1.09 0.96 0.61 0.73 0.77 0.64 0.77 26.04%

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