[YBS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 67.41%
YoY- -87.79%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 53,234 60,612 45,740 23,002 38,790 37,382 23,066 14.94%
PBT -1,976 3,470 4,662 938 7,422 5,514 578 -
Tax -698 -594 -1,294 -188 -1,282 -734 -180 25.32%
NP -2,674 2,876 3,368 750 6,140 4,780 398 -
-
NP to SH -2,718 2,772 3,522 750 6,140 4,780 398 -
-
Tax Rate - 17.12% 27.76% 20.04% 17.27% 13.31% 31.14% -
Total Cost 55,908 57,736 42,372 22,252 32,650 32,602 22,668 16.22%
-
Net Worth 58,078 58,078 53,238 39,374 44,926 44,812 39,799 6.49%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 7,499 3,743 3,734 - -
Div Payout % - - - 1,000.00% 60.98% 78.13% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 58,078 58,078 53,238 39,374 44,926 44,812 39,799 6.49%
NOSH 241,994 241,994 241,994 187,499 187,195 186,718 180,909 4.96%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.02% 4.74% 7.36% 3.26% 15.83% 12.79% 1.73% -
ROE -4.68% 4.77% 6.62% 1.90% 13.67% 10.67% 1.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.00 25.05 18.90 12.27 20.72 20.02 12.75 9.51%
EPS -1.12 1.16 1.54 0.40 3.28 2.56 0.22 -
DPS 0.00 0.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 0.24 0.24 0.22 0.21 0.24 0.24 0.22 1.46%
Adjusted Per Share Value based on latest NOSH - 187,857
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.27 23.08 17.41 8.76 14.77 14.23 8.78 14.95%
EPS -1.03 1.06 1.34 0.29 2.34 1.82 0.15 -
DPS 0.00 0.00 0.00 2.86 1.43 1.42 0.00 -
NAPS 0.2211 0.2211 0.2027 0.1499 0.171 0.1706 0.1515 6.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.17 0.275 0.18 0.23 0.25 0.24 0.15 -
P/RPS 0.77 1.10 0.95 1.87 1.21 1.20 1.18 -6.86%
P/EPS -15.14 24.01 12.37 57.50 7.62 9.38 68.18 -
EY -6.61 4.17 8.09 1.74 13.12 10.67 1.47 -
DY 0.00 0.00 0.00 17.39 8.00 8.33 0.00 -
P/NAPS 0.71 1.15 0.82 1.10 1.04 1.00 0.68 0.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 21/08/14 23/08/13 09/08/12 18/08/11 19/08/10 20/08/09 -
Price 0.125 0.265 0.17 0.22 0.21 0.23 0.14 -
P/RPS 0.57 1.06 0.90 1.79 1.01 1.15 1.10 -10.37%
P/EPS -11.13 23.13 11.68 55.00 6.40 8.98 63.64 -
EY -8.99 4.32 8.56 1.82 15.62 11.13 1.57 -
DY 0.00 0.00 0.00 18.18 9.52 8.70 0.00 -
P/NAPS 0.52 1.10 0.77 1.05 0.88 0.96 0.64 -3.39%

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