[YBS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.8%
YoY- -11.01%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 31,194 29,886 28,344 27,524 27,966 27,744 27,759 8.09%
PBT 6,039 5,925 6,035 6,305 7,890 8,920 9,113 -24.00%
Tax -786 -431 -129 -391 -866 -1,463 -1,946 -45.38%
NP 5,253 5,494 5,906 5,914 7,024 7,457 7,167 -18.72%
-
NP to SH 5,253 5,494 5,906 5,914 7,024 7,457 7,167 -18.72%
-
Tax Rate 13.02% 7.27% 2.14% 6.20% 10.98% 16.40% 21.35% -
Total Cost 25,941 24,392 22,438 21,610 20,942 20,287 20,592 16.65%
-
Net Worth 39,019 41,531 37,604 0 0 0 32,990 11.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,820 4,670 4,670 3,586 5,269 3,419 3,419 -12.06%
Div Payout % 53.69% 85.01% 79.08% 60.64% 75.02% 45.85% 47.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 39,019 41,531 37,604 0 0 0 32,990 11.85%
NOSH 185,806 188,780 188,021 185,454 184,999 183,736 173,636 4.62%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.84% 18.38% 20.84% 21.49% 25.12% 26.88% 25.82% -
ROE 13.46% 13.23% 15.71% 0.00% 0.00% 0.00% 21.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.79 15.83 15.07 14.84 15.12 15.10 15.99 3.31%
EPS 2.83 2.91 3.14 3.19 3.80 4.06 4.13 -22.29%
DPS 1.50 2.47 2.48 1.93 2.85 1.86 1.97 -16.62%
NAPS 0.21 0.22 0.20 0.00 0.00 0.00 0.19 6.90%
Adjusted Per Share Value based on latest NOSH - 185,454
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.88 11.38 10.79 10.48 10.65 10.56 10.57 8.10%
EPS 2.00 2.09 2.25 2.25 2.67 2.84 2.73 -18.74%
DPS 1.07 1.78 1.78 1.37 2.01 1.30 1.30 -12.18%
NAPS 0.1486 0.1581 0.1432 0.00 0.00 0.00 0.1256 11.87%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.21 0.20 0.23 0.27 0.32 0.32 0.30 -
P/RPS 1.25 1.26 1.53 1.82 2.12 2.12 1.88 -23.84%
P/EPS 7.43 6.87 7.32 8.47 8.43 7.88 7.27 1.46%
EY 13.46 14.55 13.66 11.81 11.86 12.68 13.76 -1.46%
DY 7.14 12.37 10.80 7.16 8.90 5.82 6.56 5.81%
P/NAPS 1.00 0.91 1.15 0.00 0.00 0.00 1.58 -26.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 27/05/08 18/02/08 27/11/07 16/08/07 24/05/07 13/02/07 -
Price 0.22 0.23 0.23 0.23 0.28 0.32 0.32 -
P/RPS 1.31 1.45 1.53 1.55 1.85 2.12 2.00 -24.59%
P/EPS 7.78 7.90 7.32 7.21 7.37 7.88 7.75 0.25%
EY 12.85 12.65 13.66 13.86 13.56 12.68 12.90 -0.25%
DY 6.82 10.76 10.80 8.41 10.17 5.82 6.15 7.14%
P/NAPS 1.05 1.05 1.15 0.00 0.00 0.00 1.68 -26.92%

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