[YBS] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 2.07%
YoY- 121.36%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 90,455 88,868 85,253 85,753 79,917 79,509 76,200 12.14%
PBT 836 4,192 7,002 8,571 8,481 7,115 6,058 -73.39%
Tax -635 -1,039 -1,377 -1,580 -1,223 -923 -1,264 -36.88%
NP 201 3,153 5,625 6,991 7,258 6,192 4,794 -88.00%
-
NP to SH 1,083 3,995 6,482 7,628 7,473 6,168 4,661 -62.30%
-
Tax Rate 75.96% 24.79% 19.67% 18.43% 14.42% 12.97% 20.86% -
Total Cost 90,254 85,715 79,628 78,762 72,659 73,317 71,406 16.95%
-
Net Worth 73,633 73,602 73,193 72,985 70,464 70,451 66,772 6.75%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 73,633 73,602 73,193 72,985 70,464 70,451 66,772 6.75%
NOSH 253,937 253,803 253,803 251,675 251,670 251,613 251,613 0.61%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.22% 3.55% 6.60% 8.15% 9.08% 7.79% 6.29% -
ROE 1.47% 5.43% 8.86% 10.45% 10.61% 8.75% 6.98% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 35.62 35.01 33.78 34.07 31.76 31.60 30.81 10.18%
EPS 0.43 1.57 2.57 3.03 2.97 2.45 1.88 -62.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.29 0.28 0.28 0.27 4.89%
Adjusted Per Share Value based on latest NOSH - 251,675
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 34.44 33.83 32.46 32.65 30.43 30.27 29.01 12.15%
EPS 0.41 1.52 2.47 2.90 2.85 2.35 1.77 -62.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2803 0.2802 0.2787 0.2779 0.2683 0.2682 0.2542 6.75%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.665 0.645 0.50 0.69 0.49 0.59 0.725 -
P/RPS 1.87 1.84 1.48 2.03 1.54 1.87 2.35 -14.16%
P/EPS 155.91 40.98 19.47 22.77 16.50 24.07 38.47 154.84%
EY 0.64 2.44 5.14 4.39 6.06 4.15 2.60 -60.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.22 1.72 2.38 1.75 2.11 2.69 -10.20%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 22/02/23 21/11/22 25/08/22 26/05/22 21/02/22 -
Price 0.72 0.52 0.65 0.595 0.725 0.50 0.55 -
P/RPS 2.02 1.49 1.92 1.75 2.28 1.58 1.79 8.41%
P/EPS 168.80 33.04 25.31 19.63 24.41 20.40 29.18 223.28%
EY 0.59 3.03 3.95 5.09 4.10 4.90 3.43 -69.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.79 2.24 2.05 2.59 1.79 2.04 13.94%

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