[YBS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.01%
YoY- 2615.91%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 9,788 8,168 9,457 9,234 10,132 7,599 6,143 36.30%
PBT 2,230 932 1,287 1,470 1,315 849 230 352.81%
Tax -129 -122 -92 -275 -132 -85 -75 43.41%
NP 2,101 810 1,195 1,195 1,183 764 155 465.80%
-
NP to SH 2,101 810 1,195 1,195 1,183 764 155 465.80%
-
Tax Rate 5.78% 13.09% 7.15% 18.71% 10.04% 10.01% 32.61% -
Total Cost 7,687 7,358 8,262 8,039 8,949 6,835 5,988 18.06%
-
Net Worth 43,145 43,325 44,812 42,945 41,311 40,995 42,625 0.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,875 1,883 1,867 - - 93 - -
Div Payout % 89.29% 232.56% 156.25% - - 12.20% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,145 43,325 44,812 42,945 41,311 40,995 42,625 0.80%
NOSH 187,589 188,372 186,718 186,718 187,777 186,341 193,750 -2.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.47% 9.92% 12.64% 12.94% 11.68% 10.05% 2.52% -
ROE 4.87% 1.87% 2.67% 2.78% 2.86% 1.86% 0.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.22 4.34 5.06 4.95 5.40 4.08 3.17 39.31%
EPS 1.12 0.43 0.64 0.64 0.63 0.41 0.08 478.09%
DPS 1.00 1.00 1.00 0.00 0.00 0.05 0.00 -
NAPS 0.23 0.23 0.24 0.23 0.22 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 186,718
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.72 3.11 3.60 3.51 3.85 2.89 2.34 36.09%
EPS 0.80 0.31 0.45 0.45 0.45 0.29 0.06 459.64%
DPS 0.71 0.72 0.71 0.00 0.00 0.04 0.00 -
NAPS 0.1641 0.1648 0.1705 0.1634 0.1571 0.1559 0.1621 0.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.24 0.20 0.24 0.16 0.18 0.14 0.15 -
P/RPS 4.60 4.61 4.74 3.24 3.34 3.43 4.73 -1.83%
P/EPS 21.43 46.51 37.50 25.00 28.57 34.15 187.50 -76.35%
EY 4.67 2.15 2.67 4.00 3.50 2.93 0.53 324.91%
DY 4.17 5.00 4.17 0.00 0.00 0.36 0.00 -
P/NAPS 1.04 0.87 1.00 0.70 0.82 0.64 0.68 32.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 -
Price 0.23 0.25 0.23 0.14 0.16 0.17 0.14 -
P/RPS 4.41 5.77 4.54 2.83 2.97 4.17 4.42 -0.15%
P/EPS 20.54 58.14 35.94 21.88 25.40 41.46 175.00 -75.93%
EY 4.87 1.72 2.78 4.57 3.94 2.41 0.57 316.29%
DY 4.35 4.00 4.35 0.00 0.00 0.29 0.00 -
P/NAPS 1.00 1.09 0.96 0.61 0.73 0.77 0.64 34.54%

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