[YBS] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 44.68%
YoY- -17.21%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 33,432 27,732 27,318 19,632 20,318 18,200 12.91%
PBT 6,732 6,724 9,170 4,792 5,716 4,736 7.27%
Tax -1,332 -18 -2,178 -712 -788 -782 11.22%
NP 5,400 6,706 6,992 4,080 4,928 3,954 6.42%
-
NP to SH 5,400 6,706 6,992 4,080 4,928 4,040 5.96%
-
Tax Rate 19.79% 0.27% 23.75% 14.86% 13.79% 16.51% -
Total Cost 28,032 21,026 20,326 15,552 15,390 14,246 14.47%
-
Net Worth 39,374 0 27,262 22,600 20,533 8,095 37.16%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,749 3,685 - - - 626 42.98%
Div Payout % 69.44% 54.96% - - - 15.50% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 39,374 0 27,262 22,600 20,533 8,095 37.16%
NOSH 187,499 184,267 160,366 150,666 146,666 52,196 29.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.15% 24.18% 25.59% 20.78% 24.25% 21.73% -
ROE 13.71% 0.00% 25.65% 18.05% 24.00% 49.90% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.83 15.05 17.03 13.03 13.85 34.87 -12.54%
EPS 2.88 3.66 4.36 2.70 3.36 7.74 -17.92%
DPS 2.00 2.00 0.00 0.00 0.00 1.20 10.74%
NAPS 0.21 0.00 0.17 0.15 0.14 0.1551 6.24%
Adjusted Per Share Value based on latest NOSH - 151,022
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.72 10.55 10.39 7.47 7.73 6.92 12.93%
EPS 2.05 2.55 2.66 1.55 1.87 1.54 5.88%
DPS 1.43 1.40 0.00 0.00 0.00 0.24 42.84%
NAPS 0.1498 0.00 0.1037 0.086 0.0781 0.0308 37.16%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.21 0.32 0.28 0.28 0.46 0.00 -
P/RPS 1.18 2.13 1.64 2.15 3.32 0.00 -
P/EPS 7.29 8.79 6.42 10.34 13.69 0.00 -
EY 13.71 11.37 15.57 9.67 7.30 0.00 -
DY 9.52 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.65 1.87 3.29 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 14/08/08 16/08/07 22/08/06 05/08/05 12/08/04 06/08/03 -
Price 0.22 0.28 0.28 0.24 0.43 0.75 -
P/RPS 1.23 1.86 1.64 1.84 3.10 2.15 -10.55%
P/EPS 7.64 7.69 6.42 8.86 12.80 9.69 -4.63%
EY 13.09 13.00 15.57 11.28 7.81 10.32 4.86%
DY 9.09 7.14 0.00 0.00 0.00 1.60 41.48%
P/NAPS 1.05 0.00 1.65 1.60 3.07 4.84 -26.30%

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