[YBS] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -26.69%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 33,108 29,264 26,660 27,445 29,574 32,628 32,802 0.62%
PBT 3,864 2,453 2,305 2,679 3,976 5,756 6,458 -29.01%
Tax -567 -307 188 60 -240 -516 -1,037 -33.15%
NP 3,297 2,146 2,493 2,739 3,736 5,240 5,421 -28.23%
-
NP to SH 3,297 2,146 2,493 2,739 3,736 5,240 5,421 -28.23%
-
Tax Rate 14.67% 12.52% -8.16% -2.24% 6.04% 8.96% 16.06% -
Total Cost 29,811 27,118 24,167 24,706 25,838 27,388 27,381 5.83%
-
Net Worth 42,945 41,311 40,995 42,625 48,400 41,048 41,148 2.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 93 93 1,026 932 2,790 2,790 4,678 -92.67%
Div Payout % 2.83% 4.34% 41.16% 34.06% 74.71% 53.26% 86.30% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 42,945 41,311 40,995 42,625 48,400 41,048 41,148 2.89%
NOSH 186,718 187,777 186,341 193,750 220,000 186,585 187,037 -0.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.96% 7.33% 9.35% 9.98% 12.63% 16.06% 16.53% -
ROE 7.68% 5.19% 6.08% 6.43% 7.72% 12.77% 13.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.73 15.58 14.31 14.17 13.44 17.49 17.54 0.72%
EPS 1.77 1.14 1.34 1.41 1.70 2.81 2.90 -28.06%
DPS 0.05 0.05 0.55 0.48 1.27 1.50 2.50 -92.64%
NAPS 0.23 0.22 0.22 0.22 0.22 0.22 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 193,750
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.60 11.14 10.15 10.45 11.26 12.42 12.49 0.58%
EPS 1.26 0.82 0.95 1.04 1.42 1.99 2.06 -27.96%
DPS 0.04 0.04 0.39 0.36 1.06 1.06 1.78 -92.05%
NAPS 0.1635 0.1573 0.1561 0.1623 0.1843 0.1563 0.1567 2.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.18 0.14 0.15 0.14 0.11 0.16 -
P/RPS 0.90 1.16 0.98 1.06 1.04 0.63 0.91 -0.73%
P/EPS 9.06 15.75 10.46 10.61 8.24 3.92 5.52 39.18%
EY 11.04 6.35 9.56 9.42 12.13 25.53 18.11 -28.12%
DY 0.31 0.28 3.93 3.21 9.06 13.64 15.63 -92.69%
P/NAPS 0.70 0.82 0.64 0.68 0.64 0.50 0.73 -2.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 17/11/09 20/08/09 21/05/09 24/02/09 27/11/08 -
Price 0.14 0.16 0.17 0.14 0.17 0.12 0.17 -
P/RPS 0.79 1.03 1.19 0.99 1.26 0.69 0.97 -12.80%
P/EPS 7.93 14.00 12.71 9.90 10.01 4.27 5.87 22.22%
EY 12.61 7.14 7.87 10.10 9.99 23.40 17.05 -18.23%
DY 0.36 0.31 3.24 3.44 7.46 12.50 14.71 -91.58%
P/NAPS 0.61 0.73 0.77 0.64 0.77 0.55 0.77 -14.39%

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