[YBS] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 1403.57%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 89,949 56,861 57,760 55,476 24,913 33,735 36,647 15.44%
PBT 2,859 -5,127 611 9,537 889 4,085 5,919 -10.98%
Tax -854 -204 -162 -2,045 -412 -563 -618 5.30%
NP 2,005 -5,331 449 7,492 477 3,522 5,301 -14.40%
-
NP to SH 2,158 -5,326 432 7,578 504 3,522 5,301 -13.38%
-
Tax Rate 29.87% - 26.51% 21.44% 46.34% 13.78% 10.44% -
Total Cost 87,944 62,192 57,311 47,984 24,436 30,213 31,346 17.93%
-
Net Worth 55,658 53,259 58,078 58,078 39,199 43,088 43,082 4.18%
Dividend
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 604 - - 725 - 5,620 5,619 -30.00%
Div Payout % 28.03% - - 9.58% - 159.57% 106.01% -
Equity
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 55,658 53,259 58,078 58,078 39,199 43,088 43,082 4.18%
NOSH 241,994 241,994 241,994 241,994 186,666 187,340 187,314 4.18%
Ratio Analysis
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.23% -9.38% 0.78% 13.50% 1.91% 10.44% 14.47% -
ROE 3.88% -10.00% 0.74% 13.05% 1.29% 8.17% 12.30% -
Per Share
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.17 23.49 23.87 22.92 13.35 18.01 19.56 10.81%
EPS 0.89 -2.20 0.18 3.23 0.27 1.88 2.83 -16.89%
DPS 0.25 0.00 0.00 0.30 0.00 3.00 3.00 -32.79%
NAPS 0.23 0.22 0.24 0.24 0.21 0.23 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 241,994
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.25 21.65 21.99 21.12 9.48 12.84 13.95 15.44%
EPS 0.82 -2.03 0.16 2.89 0.19 1.34 2.02 -13.42%
DPS 0.23 0.00 0.00 0.28 0.00 2.14 2.14 -30.00%
NAPS 0.2119 0.2028 0.2211 0.2211 0.1492 0.164 0.164 4.18%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.185 0.17 0.18 0.22 0.20 0.22 0.24 -
P/RPS 0.50 0.72 0.75 0.96 1.50 1.22 1.23 -13.40%
P/EPS 20.75 -7.73 100.83 7.03 74.07 11.70 8.48 15.38%
EY 4.82 -12.94 0.99 14.23 1.35 8.55 11.79 -13.33%
DY 1.35 0.00 0.00 1.36 0.00 13.64 12.50 -29.95%
P/NAPS 0.80 0.77 0.75 0.92 0.95 0.96 1.04 -4.10%
Price Multiplier on Announcement Date
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/05/17 25/02/16 26/02/15 27/02/14 26/02/13 28/02/12 24/02/11 -
Price 0.17 0.15 0.18 0.28 0.19 0.27 0.23 -
P/RPS 0.46 0.64 0.75 1.22 1.42 1.50 1.18 -13.98%
P/EPS 19.06 -6.82 100.83 8.94 70.37 14.36 8.13 14.60%
EY 5.25 -14.67 0.99 11.18 1.42 6.96 12.30 -12.73%
DY 1.47 0.00 0.00 1.07 0.00 11.11 13.04 -29.46%
P/NAPS 0.74 0.68 0.75 1.17 0.90 1.17 1.00 -4.70%

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