[YBS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.02%
YoY- 21.42%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 25,841 29,673 33,735 36,659 37,351 36,932 36,647 -20.79%
PBT 843 2,391 4,085 6,110 6,873 6,386 5,919 -72.76%
Tax -16 -365 -563 -788 -892 -672 -618 -91.26%
NP 827 2,026 3,522 5,322 5,981 5,714 5,301 -71.05%
-
NP to SH 827 2,026 3,522 5,322 5,981 5,714 5,301 -71.05%
-
Tax Rate 1.90% 15.27% 13.78% 12.90% 12.98% 10.52% 10.44% -
Total Cost 25,014 27,647 30,213 31,337 31,370 31,218 31,346 -13.97%
-
Net Worth 39,449 39,199 43,268 43,412 44,984 43,004 43,145 -5.80%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,762 5,636 5,636 3,750 5,633 5,626 5,626 -23.55%
Div Payout % 454.96% 278.23% 160.05% 70.47% 94.20% 98.47% 106.15% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 39,449 39,199 43,268 43,412 44,984 43,004 43,145 -5.80%
NOSH 187,857 186,666 188,125 188,750 187,435 186,976 187,589 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.20% 6.83% 10.44% 14.52% 16.01% 15.47% 14.47% -
ROE 2.10% 5.17% 8.14% 12.26% 13.30% 13.29% 12.29% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.76 15.90 17.93 19.42 19.93 19.75 19.54 -20.86%
EPS 0.44 1.09 1.87 2.82 3.19 3.06 2.83 -71.11%
DPS 2.00 3.00 3.00 2.00 3.00 3.00 3.00 -23.70%
NAPS 0.21 0.21 0.23 0.23 0.24 0.23 0.23 -5.88%
Adjusted Per Share Value based on latest NOSH - 188,750
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.84 11.30 12.84 13.96 14.22 14.06 13.95 -20.77%
EPS 0.31 0.77 1.34 2.03 2.28 2.18 2.02 -71.36%
DPS 1.43 2.15 2.15 1.43 2.14 2.14 2.14 -23.58%
NAPS 0.1502 0.1492 0.1647 0.1653 0.1713 0.1637 0.1643 -5.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.23 0.28 0.22 0.21 0.25 0.23 0.24 -
P/RPS 1.67 1.76 1.23 1.08 1.25 1.16 1.23 22.63%
P/EPS 52.25 25.80 11.75 7.45 7.83 7.53 8.49 236.20%
EY 1.91 3.88 8.51 13.43 12.76 13.29 11.77 -70.28%
DY 8.70 10.71 13.64 9.52 12.00 13.04 12.50 -21.48%
P/NAPS 1.10 1.33 0.96 0.91 1.04 1.00 1.04 3.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 28/02/12 24/11/11 18/08/11 26/05/11 24/02/11 -
Price 0.22 0.24 0.27 0.22 0.21 0.25 0.23 -
P/RPS 1.60 1.51 1.51 1.13 1.05 1.27 1.18 22.52%
P/EPS 49.97 22.11 14.42 7.80 6.58 8.18 8.14 235.63%
EY 2.00 4.52 6.93 12.82 15.20 12.22 12.29 -70.22%
DY 9.09 12.50 11.11 9.09 14.29 12.00 13.04 -21.39%
P/NAPS 1.05 1.14 1.17 0.96 0.88 1.09 1.00 3.30%

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