[YBS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 149.27%
YoY- 127.57%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 60,882 55,476 44,343 36,282 28,555 24,913 24,698 82.58%
PBT 9,183 9,537 4,482 2,751 1,205 889 1,108 310.06%
Tax -1,981 -2,045 -1,406 -965 -487 -412 -71 821.78%
NP 7,202 7,492 3,076 1,786 718 477 1,037 264.44%
-
NP to SH 7,230 7,578 3,179 1,882 755 496 1,037 265.38%
-
Tax Rate 21.57% 21.44% 31.37% 35.08% 40.41% 46.34% 6.41% -
Total Cost 53,680 47,984 41,267 34,496 27,837 24,436 23,661 72.74%
-
Net Worth 58,078 58,078 53,238 53,238 50,818 38,769 38,744 31.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 3,762 -
Div Payout % - - - - - - 362.83% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 58,078 58,078 53,238 53,238 50,818 38,769 38,744 31.01%
NOSH 241,994 241,994 241,994 241,994 241,994 184,615 184,499 19.84%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.83% 13.50% 6.94% 4.92% 2.51% 1.91% 4.20% -
ROE 12.45% 13.05% 5.97% 3.54% 1.49% 1.28% 2.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.16 22.92 18.32 14.99 11.80 13.49 13.39 52.33%
EPS 2.99 3.13 1.31 0.78 0.31 0.27 0.56 205.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.24 0.24 0.22 0.22 0.21 0.21 0.21 9.31%
Adjusted Per Share Value based on latest NOSH - 241,994
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.16 21.10 16.87 13.80 10.86 9.48 9.39 82.65%
EPS 2.75 2.88 1.21 0.72 0.29 0.19 0.39 268.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.2209 0.2209 0.2025 0.2025 0.1933 0.1475 0.1474 30.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.265 0.22 0.175 0.18 0.18 0.20 0.20 -
P/RPS 1.05 0.96 0.96 1.20 1.53 1.48 1.49 -20.82%
P/EPS 8.87 7.03 13.32 23.15 57.69 74.44 35.58 -60.42%
EY 11.27 14.23 7.51 4.32 1.73 1.34 2.81 152.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 1.10 0.92 0.80 0.82 0.86 0.95 0.95 10.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 -
Price 0.32 0.28 0.215 0.17 0.19 0.19 0.20 -
P/RPS 1.27 1.22 1.17 1.13 1.61 1.41 1.49 -10.11%
P/EPS 10.71 8.94 16.37 21.86 60.90 70.72 35.58 -55.11%
EY 9.34 11.18 6.11 4.57 1.64 1.41 2.81 122.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 1.33 1.17 0.98 0.77 0.90 0.90 0.95 25.17%

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