[YBS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.46%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,523 23,374 20,680 19,626 19,838 19,617 20,181 13.91%
PBT 7,665 6,736 5,476 4,835 4,883 4,919 5,345 27.25%
Tax -1,560 -1,125 -827 -341 -497 -574 -535 104.50%
NP 6,105 5,611 4,649 4,494 4,386 4,345 4,810 17.27%
-
NP to SH 6,105 5,611 4,649 4,494 4,386 4,345 4,810 17.27%
-
Tax Rate 20.35% 16.70% 15.10% 7.05% 10.18% 11.67% 10.01% -
Total Cost 18,418 17,763 16,031 15,132 15,452 15,272 15,371 12.85%
-
Net Worth 27,229 25,692 23,960 24,000 22,653 22,500 20,566 20.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,197 3,197 3,197 3,069 1,469 1,469 1,469 68.17%
Div Payout % 52.37% 56.98% 68.77% 68.29% 33.49% 33.81% 30.54% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 27,229 25,692 23,960 24,000 22,653 22,500 20,566 20.63%
NOSH 160,175 160,576 159,733 160,000 151,022 150,000 146,901 5.95%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 24.89% 24.01% 22.48% 22.90% 22.11% 22.15% 23.83% -
ROE 22.42% 21.84% 19.40% 18.73% 19.36% 19.31% 23.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.31 14.56 12.95 12.27 13.14 13.08 13.74 7.50%
EPS 3.81 3.49 2.91 2.81 2.90 2.90 3.27 10.75%
DPS 2.00 1.99 2.00 1.92 0.97 0.98 1.00 58.94%
NAPS 0.17 0.16 0.15 0.15 0.15 0.15 0.14 13.85%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.34 8.90 7.87 7.47 7.55 7.47 7.68 13.97%
EPS 2.32 2.14 1.77 1.71 1.67 1.65 1.83 17.18%
DPS 1.22 1.22 1.22 1.17 0.56 0.56 0.56 68.29%
NAPS 0.1037 0.0978 0.0912 0.0914 0.0862 0.0857 0.0783 20.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.28 0.31 0.30 0.31 0.28 0.30 0.37 -
P/RPS 1.83 2.13 2.32 2.53 2.13 2.29 2.69 -22.70%
P/EPS 7.35 8.87 10.31 11.04 9.64 10.36 11.30 -24.98%
EY 13.61 11.27 9.70 9.06 10.37 9.66 8.85 33.33%
DY 7.14 6.42 6.67 6.19 3.47 3.26 2.70 91.57%
P/NAPS 1.65 1.94 2.00 2.07 1.87 2.00 2.64 -26.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 19/05/06 20/02/06 11/11/05 05/08/05 16/05/05 28/02/05 -
Price 0.28 0.28 0.29 0.29 0.24 0.28 0.35 -
P/RPS 1.83 1.92 2.24 2.36 1.83 2.14 2.55 -19.89%
P/EPS 7.35 8.01 9.96 10.32 8.26 9.67 10.69 -22.15%
EY 13.61 12.48 10.04 9.69 12.10 10.35 9.36 28.43%
DY 7.14 7.11 6.90 6.61 4.05 3.50 2.86 84.33%
P/NAPS 1.65 1.75 1.93 1.93 1.60 1.87 2.50 -24.25%

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