[YBS] QoQ TTM Result on 31-Dec-2016

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- 161.92%
YoY- 142.08%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 78,533 75,023 72,006 69,738 67,663 64,561 61,588 17.57%
PBT 2,581 2,813 3,228 3,193 -3,458 -3,513 -5,255 -
Tax -840 -838 -821 -1,036 -220 -125 50 -
NP 1,741 1,975 2,407 2,157 -3,678 -3,638 -5,205 -
-
NP to SH 2,031 2,187 2,571 2,241 -3,619 -3,584 -5,203 -
-
Tax Rate 32.55% 29.79% 25.43% 32.45% - - - -
Total Cost 76,792 73,048 69,599 67,581 71,341 68,199 66,793 9.73%
-
Net Worth 58,078 55,658 55,658 55,658 55,658 53,238 53,238 5.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 604 604 604 604 - - -
Div Payout % - 27.66% 23.53% 27.00% 0.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,078 55,658 55,658 55,658 55,658 53,238 53,238 5.96%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.22% 2.63% 3.34% 3.09% -5.44% -5.63% -8.45% -
ROE 3.50% 3.93% 4.62% 4.03% -6.50% -6.73% -9.77% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.45 31.00 29.76 28.82 27.96 26.68 25.45 17.56%
EPS 0.84 0.90 1.06 0.93 -1.50 -1.48 -2.15 -
DPS 0.00 0.25 0.25 0.25 0.25 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.23 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.87 28.54 27.39 26.53 25.74 24.56 23.43 17.55%
EPS 0.77 0.83 0.98 0.85 -1.38 -1.36 -1.98 -
DPS 0.00 0.23 0.23 0.23 0.23 0.00 0.00 -
NAPS 0.2209 0.2117 0.2117 0.2117 0.2117 0.2025 0.2025 5.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.185 0.18 0.185 0.13 0.13 0.135 0.145 -
P/RPS 0.57 0.58 0.62 0.45 0.46 0.51 0.57 0.00%
P/EPS 22.04 19.92 17.41 14.04 -8.69 -9.12 -6.74 -
EY 4.54 5.02 5.74 7.12 -11.50 -10.97 -14.83 -
DY 0.00 1.39 1.35 1.92 1.92 0.00 0.00 -
P/NAPS 0.77 0.78 0.80 0.57 0.57 0.61 0.66 10.81%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 26/05/16 -
Price 0.205 0.20 0.17 0.15 0.135 0.14 0.15 -
P/RPS 0.63 0.65 0.57 0.52 0.48 0.52 0.59 4.46%
P/EPS 24.43 22.13 16.00 16.20 -9.03 -9.45 -6.98 -
EY 4.09 4.52 6.25 6.17 -11.08 -10.58 -14.33 -
DY 0.00 1.25 1.47 1.67 1.85 0.00 0.00 -
P/NAPS 0.85 0.87 0.74 0.65 0.59 0.64 0.68 16.02%

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