[YBS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.39%
YoY- -80.51%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 36,282 28,555 24,913 24,698 25,841 29,673 33,735 4.97%
PBT 2,751 1,205 889 1,108 843 2,391 4,085 -23.18%
Tax -965 -487 -412 -71 -16 -365 -563 43.26%
NP 1,786 718 477 1,037 827 2,026 3,522 -36.43%
-
NP to SH 1,882 755 496 1,037 827 2,026 3,522 -34.17%
-
Tax Rate 35.08% 40.41% 46.34% 6.41% 1.90% 15.27% 13.78% -
Total Cost 34,496 27,837 24,436 23,661 25,014 27,647 30,213 9.24%
-
Net Worth 53,238 50,818 38,769 38,744 39,449 39,199 43,268 14.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 3,762 3,762 5,636 5,636 -
Div Payout % - - - 362.83% 454.96% 278.23% 160.05% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 53,238 50,818 38,769 38,744 39,449 39,199 43,268 14.83%
NOSH 241,994 241,994 184,615 184,499 187,857 186,666 188,125 18.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.92% 2.51% 1.91% 4.20% 3.20% 6.83% 10.44% -
ROE 3.54% 1.49% 1.28% 2.68% 2.10% 5.17% 8.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.99 11.80 13.49 13.39 13.76 15.90 17.93 -11.26%
EPS 0.78 0.31 0.27 0.56 0.44 1.09 1.87 -44.20%
DPS 0.00 0.00 0.00 2.00 2.00 3.00 3.00 -
NAPS 0.22 0.21 0.21 0.21 0.21 0.21 0.23 -2.92%
Adjusted Per Share Value based on latest NOSH - 184,499
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.81 10.87 9.48 9.40 9.84 11.30 12.84 4.97%
EPS 0.72 0.29 0.19 0.39 0.31 0.77 1.34 -33.93%
DPS 0.00 0.00 0.00 1.43 1.43 2.15 2.15 -
NAPS 0.2027 0.1935 0.1476 0.1475 0.1502 0.1492 0.1647 14.85%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.18 0.18 0.20 0.20 0.23 0.28 0.22 -
P/RPS 1.20 1.53 1.48 1.49 1.67 1.76 1.23 -1.63%
P/EPS 23.15 57.69 74.44 35.58 52.25 25.80 11.75 57.22%
EY 4.32 1.73 1.34 2.81 1.91 3.88 8.51 -36.39%
DY 0.00 0.00 0.00 10.00 8.70 10.71 13.64 -
P/NAPS 0.82 0.86 0.95 0.95 1.10 1.33 0.96 -9.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 28/02/12 -
Price 0.17 0.19 0.19 0.20 0.22 0.24 0.27 -
P/RPS 1.13 1.61 1.41 1.49 1.60 1.51 1.51 -17.58%
P/EPS 21.86 60.90 70.72 35.58 49.97 22.11 14.42 31.99%
EY 4.57 1.64 1.41 2.81 2.00 4.52 6.93 -24.25%
DY 0.00 0.00 0.00 10.00 9.09 12.50 11.11 -
P/NAPS 0.77 0.90 0.90 0.95 1.05 1.14 1.17 -24.35%

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