[YBS] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 31.12%
YoY- -54.95%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 72,006 69,738 67,663 64,561 61,588 56,861 55,040 19.59%
PBT 3,228 3,193 -3,458 -3,513 -5,255 -5,127 -229 -
Tax -821 -1,036 -220 -125 50 -204 -462 46.66%
NP 2,407 2,157 -3,678 -3,638 -5,205 -5,331 -691 -
-
NP to SH 2,571 2,241 -3,619 -3,584 -5,203 -5,326 -727 -
-
Tax Rate 25.43% 32.45% - - - - - -
Total Cost 69,599 67,581 71,341 68,199 66,793 62,192 55,731 15.95%
-
Net Worth 55,658 55,658 55,658 53,238 53,238 53,238 58,078 -2.79%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 604 604 604 - - - - -
Div Payout % 23.53% 27.00% 0.00% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 55,658 55,658 55,658 53,238 53,238 53,238 58,078 -2.79%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.34% 3.09% -5.44% -5.63% -8.45% -9.38% -1.26% -
ROE 4.62% 4.03% -6.50% -6.73% -9.77% -10.00% -1.25% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.76 28.82 27.96 26.68 25.45 23.50 22.74 19.62%
EPS 1.06 0.93 -1.50 -1.48 -2.15 -2.20 -0.30 -
DPS 0.25 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.22 0.22 0.22 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 241,994
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.39 26.53 25.74 24.56 23.43 21.63 20.94 19.58%
EPS 0.98 0.85 -1.38 -1.36 -1.98 -2.03 -0.28 -
DPS 0.23 0.23 0.23 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2117 0.2117 0.2025 0.2025 0.2025 0.2209 -2.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.13 0.13 0.135 0.145 0.17 0.15 -
P/RPS 0.62 0.45 0.46 0.51 0.57 0.72 0.66 -4.07%
P/EPS 17.41 14.04 -8.69 -9.12 -6.74 -7.72 -49.93 -
EY 5.74 7.12 -11.50 -10.97 -14.83 -12.95 -2.00 -
DY 1.35 1.92 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.57 0.61 0.66 0.77 0.63 17.24%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 0.17 0.15 0.135 0.14 0.15 0.15 0.14 -
P/RPS 0.57 0.52 0.48 0.52 0.59 0.64 0.62 -5.44%
P/EPS 16.00 16.20 -9.03 -9.45 -6.98 -6.82 -46.60 -
EY 6.25 6.17 -11.08 -10.58 -14.33 -14.67 -2.15 -
DY 1.47 1.67 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.59 0.64 0.68 0.68 0.58 17.61%

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