[YBS] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 32.27%
YoY- -76.9%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 78,062 58,476 49,685 23,778 35,828 35,812 25,509 14.50%
PBT 1,572 1,418 5,994 1,204 5,173 4,918 1,517 0.43%
Tax -1,128 -440 -1,548 -222 -878 -652 -233 21.04%
NP 444 978 4,446 981 4,294 4,266 1,284 -12.06%
-
NP to SH 720 945 4,446 992 4,294 4,266 1,284 -6.76%
-
Tax Rate 71.76% 31.03% 25.83% 18.44% 16.97% 13.26% 15.36% -
Total Cost 77,618 57,497 45,238 22,797 31,533 31,545 24,225 15.14%
-
Net Worth 55,658 58,078 53,238 39,059 43,071 43,040 41,541 3.60%
Dividend
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 967 - 2,496 4,990 125 -
Div Payout % - - 21.77% - 58.14% 116.96% 9.80% -
Equity
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 55,658 58,078 53,238 39,059 43,071 43,040 41,541 3.60%
NOSH 241,994 241,994 241,994 185,999 187,267 187,134 188,823 3.05%
Ratio Analysis
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.57% 1.67% 8.95% 4.13% 11.99% 11.91% 5.03% -
ROE 1.29% 1.63% 8.35% 2.54% 9.97% 9.91% 3.09% -
Per Share
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 32.26 24.16 20.53 12.78 19.13 19.14 13.51 11.11%
EPS 0.29 0.39 1.96 0.53 2.29 2.28 0.68 -9.80%
DPS 0.00 0.00 0.40 0.00 1.33 2.67 0.07 -
NAPS 0.23 0.24 0.22 0.21 0.23 0.23 0.22 0.53%
Adjusted Per Share Value based on latest NOSH - 184,499
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.69 22.24 18.90 9.05 13.63 13.62 9.70 14.50%
EPS 0.27 0.36 1.69 0.38 1.63 1.62 0.49 -6.96%
DPS 0.00 0.00 0.37 0.00 0.95 1.90 0.05 -
NAPS 0.2117 0.2209 0.2025 0.1486 0.1638 0.1637 0.158 3.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/12/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.195 0.25 0.175 0.20 0.21 0.20 0.14 -
P/RPS 0.60 1.03 0.85 1.56 1.10 1.05 1.04 -6.44%
P/EPS 65.54 64.00 9.52 37.50 9.16 8.77 20.59 15.05%
EY 1.53 1.56 10.50 2.67 10.92 11.40 4.86 -13.06%
DY 0.00 0.00 2.29 0.00 6.35 13.33 0.48 -
P/NAPS 0.85 1.04 0.80 0.95 0.91 0.87 0.64 3.49%
Price Multiplier on Announcement Date
31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/02/18 27/11/14 14/11/13 27/11/12 24/11/11 11/11/10 17/11/09 -
Price 0.175 0.215 0.215 0.20 0.22 0.25 0.17 -
P/RPS 0.54 0.89 1.05 1.56 1.15 1.31 1.26 -9.75%
P/EPS 58.82 55.04 11.70 37.50 9.59 10.96 25.00 10.91%
EY 1.70 1.82 8.55 2.67 10.42 9.12 4.00 -9.84%
DY 0.00 0.00 1.86 0.00 6.06 10.67 0.39 -
P/NAPS 0.76 0.90 0.98 0.95 0.96 1.09 0.77 -0.15%

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