[YBS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.79%
YoY- 73.31%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,735 36,659 37,351 36,932 36,647 36,991 36,422 -4.96%
PBT 4,085 6,110 6,873 6,386 5,919 5,004 4,921 -11.64%
Tax -563 -788 -892 -672 -618 -621 -584 -2.40%
NP 3,522 5,322 5,981 5,714 5,301 4,383 4,337 -12.92%
-
NP to SH 3,522 5,322 5,981 5,714 5,301 4,383 4,337 -12.92%
-
Tax Rate 13.78% 12.90% 12.98% 10.52% 10.44% 12.41% 11.87% -
Total Cost 30,213 31,337 31,370 31,218 31,346 32,608 32,085 -3.91%
-
Net Worth 43,268 43,412 44,984 43,004 43,145 43,325 44,812 -2.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,636 3,750 5,633 5,626 5,626 3,750 1,960 101.82%
Div Payout % 160.05% 70.47% 94.20% 98.47% 106.15% 85.58% 45.20% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,268 43,412 44,984 43,004 43,145 43,325 44,812 -2.30%
NOSH 188,125 188,750 187,435 186,976 187,589 188,372 186,718 0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.44% 14.52% 16.01% 15.47% 14.47% 11.85% 11.91% -
ROE 8.14% 12.26% 13.30% 13.29% 12.29% 10.12% 9.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.93 19.42 19.93 19.75 19.54 19.64 19.51 -5.46%
EPS 1.87 2.82 3.19 3.06 2.83 2.33 2.32 -13.35%
DPS 3.00 2.00 3.00 3.00 3.00 2.00 1.05 100.96%
NAPS 0.23 0.23 0.24 0.23 0.23 0.23 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 186,976
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.84 13.96 14.22 14.06 13.95 14.08 13.87 -5.00%
EPS 1.34 2.03 2.28 2.18 2.02 1.67 1.65 -12.92%
DPS 2.15 1.43 2.14 2.14 2.14 1.43 0.75 101.41%
NAPS 0.1647 0.1653 0.1713 0.1637 0.1643 0.1649 0.1706 -2.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.22 0.21 0.25 0.23 0.24 0.20 0.24 -
P/RPS 1.23 1.08 1.25 1.16 1.23 1.02 1.23 0.00%
P/EPS 11.75 7.45 7.83 7.53 8.49 8.60 10.33 8.94%
EY 8.51 13.43 12.76 13.29 11.77 11.63 9.68 -8.20%
DY 13.64 9.52 12.00 13.04 12.50 10.00 4.38 112.81%
P/NAPS 0.96 0.91 1.04 1.00 1.04 0.87 1.00 -2.67%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 18/08/11 26/05/11 24/02/11 11/11/10 19/08/10 -
Price 0.27 0.22 0.21 0.25 0.23 0.25 0.23 -
P/RPS 1.51 1.13 1.05 1.27 1.18 1.27 1.18 17.81%
P/EPS 14.42 7.80 6.58 8.18 8.14 10.74 9.90 28.40%
EY 6.93 12.82 15.20 12.22 12.29 9.31 10.10 -22.15%
DY 11.11 9.09 14.29 12.00 13.04 8.00 4.57 80.50%
P/NAPS 1.17 0.96 0.88 1.09 1.00 1.09 0.96 14.05%

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