[YBS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 222.61%
YoY- -74.04%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 23,778 35,828 35,812 25,509 33,466 27,522 27,836 -2.58%
PBT 1,204 5,173 4,918 1,517 6,118 5,554 9,298 -28.85%
Tax -222 -878 -652 -233 -1,172 38 -2,034 -30.84%
NP 981 4,294 4,266 1,284 4,946 5,593 7,264 -28.35%
-
NP to SH 992 4,294 4,266 1,284 4,946 5,593 7,264 -28.21%
-
Tax Rate 18.44% 16.97% 13.26% 15.36% 19.16% -0.68% 21.88% -
Total Cost 22,797 31,533 31,545 24,225 28,520 21,929 20,572 1.72%
-
Net Worth 39,059 43,071 43,040 41,541 41,222 0 29,448 4.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 2,496 4,990 125 2,498 2,446 2,181 -
Div Payout % - 58.14% 116.96% 9.80% 50.51% 43.74% 30.03% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,059 43,071 43,040 41,541 41,222 0 29,448 4.81%
NOSH 185,999 187,267 187,134 188,823 187,373 183,507 163,603 2.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.13% 11.99% 11.91% 5.03% 14.78% 20.32% 26.10% -
ROE 2.54% 9.97% 9.91% 3.09% 12.00% 0.00% 24.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.78 19.13 19.14 13.51 17.86 15.00 17.01 -4.64%
EPS 0.53 2.29 2.28 0.68 2.64 3.04 4.44 -29.80%
DPS 0.00 1.33 2.67 0.07 1.33 1.33 1.33 -
NAPS 0.21 0.23 0.23 0.22 0.22 0.00 0.18 2.60%
Adjusted Per Share Value based on latest NOSH - 186,341
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.05 13.64 13.63 9.71 12.74 10.48 10.60 -2.59%
EPS 0.38 1.64 1.62 0.49 1.88 2.13 2.77 -28.16%
DPS 0.00 0.95 1.90 0.05 0.95 0.93 0.83 -
NAPS 0.1487 0.164 0.1639 0.1582 0.1569 0.00 0.1121 4.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.21 0.20 0.14 0.16 0.27 0.28 -
P/RPS 1.56 1.10 1.05 1.04 0.90 1.80 1.65 -0.92%
P/EPS 37.50 9.16 8.77 20.59 6.06 8.86 6.31 34.54%
EY 2.67 10.92 11.40 4.86 16.50 11.29 15.86 -25.67%
DY 0.00 6.35 13.33 0.48 8.33 4.94 4.76 -
P/NAPS 0.95 0.91 0.87 0.64 0.73 0.00 1.56 -7.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 11/11/10 17/11/09 27/11/08 27/11/07 20/11/06 -
Price 0.20 0.22 0.25 0.17 0.17 0.23 0.31 -
P/RPS 1.56 1.15 1.31 1.26 0.95 1.53 1.82 -2.53%
P/EPS 37.50 9.59 10.96 25.00 6.44 7.55 6.98 32.30%
EY 2.67 10.42 9.12 4.00 15.53 13.25 14.32 -24.39%
DY 0.00 6.06 10.67 0.39 7.84 5.80 4.30 -
P/NAPS 0.95 0.96 1.09 0.77 0.77 0.00 1.72 -9.41%

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