[YBS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,181 19,865 18,817 18,473 13,686 9,359 5,028 151.49%
PBT 5,345 5,603 5,124 5,317 4,009 2,987 1,743 110.35%
Tax -535 -837 -583 -551 -416 -393 -227 76.64%
NP 4,810 4,766 4,541 4,766 3,593 2,594 1,516 115.16%
-
NP to SH 4,810 4,766 4,541 4,766 3,593 2,594 1,516 115.16%
-
Tax Rate 10.01% 14.94% 11.38% 10.36% 10.38% 13.16% 13.02% -
Total Cost 15,371 15,099 14,276 13,707 10,093 6,765 3,512 166.37%
-
Net Worth 20,566 21,960 20,538 19,244 14,691 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,469 440 821 1,127 747 380 - -
Div Payout % 30.54% 9.25% 18.08% 23.66% 20.81% 14.67% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 20,566 21,960 20,538 19,244 14,691 0 0 -
NOSH 146,901 146,404 146,704 91,640 73,455 63,411 51,043 101.68%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 23.83% 23.99% 24.13% 25.80% 26.25% 27.72% 30.15% -
ROE 23.39% 21.70% 22.11% 24.77% 24.46% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.74 13.57 12.83 20.16 18.63 14.76 9.85 24.71%
EPS 3.27 3.26 3.10 5.20 4.89 4.09 2.97 6.59%
DPS 1.00 0.30 0.56 1.23 1.02 0.60 0.00 -
NAPS 0.14 0.15 0.14 0.21 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 91,640
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.68 7.56 7.16 7.03 5.21 3.56 1.91 151.79%
EPS 1.83 1.81 1.73 1.81 1.37 0.99 0.58 114.37%
DPS 0.56 0.17 0.31 0.43 0.28 0.14 0.00 -
NAPS 0.0783 0.0836 0.0782 0.0733 0.0559 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.37 0.41 0.46 0.89 0.65 0.61 0.00 -
P/RPS 2.69 3.02 3.59 4.42 3.49 4.13 0.00 -
P/EPS 11.30 12.59 14.86 17.11 13.29 14.91 0.00 -
EY 8.85 7.94 6.73 5.84 7.53 6.71 0.00 -
DY 2.70 0.73 1.22 1.38 1.57 0.98 0.00 -
P/NAPS 2.64 2.73 3.29 4.24 3.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 28/10/04 12/08/04 28/05/04 - - - -
Price 0.35 0.38 0.43 0.81 0.00 0.00 0.00 -
P/RPS 2.55 2.80 3.35 4.02 0.00 0.00 0.00 -
P/EPS 10.69 11.67 13.89 15.57 0.00 0.00 0.00 -
EY 9.36 8.57 7.20 6.42 0.00 0.00 0.00 -
DY 2.86 0.79 1.30 1.52 0.00 0.00 0.00 -
P/NAPS 2.50 2.53 3.07 3.86 0.00 0.00 0.00 -

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