[YBS] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 37.41%
YoY- 288.9%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 89,816 86,577 78,918 61,545 70,930 71,524 78,062 2.36%
PBT -2,746 5,650 5,801 1,790 2,193 5,429 1,572 -
Tax -540 -1,673 -1,068 -446 -1,161 -1,340 -1,128 -11.54%
NP -3,286 3,977 4,733 1,344 1,032 4,089 444 -
-
NP to SH -2,277 4,997 4,578 1,177 1,177 4,332 720 -
-
Tax Rate - 29.61% 18.41% 24.92% 52.94% 24.68% 71.76% -
Total Cost 93,102 82,600 74,185 60,201 69,898 67,434 77,618 3.07%
-
Net Worth 71,807 73,193 66,772 60,065 57,572 58,078 55,658 4.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 71,807 73,193 66,772 60,065 57,572 58,078 55,658 4.33%
NOSH 258,457 253,803 251,613 245,095 241,994 241,994 241,994 1.10%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -3.66% 4.59% 6.00% 2.18% 1.45% 5.72% 0.57% -
ROE -3.17% 6.83% 6.86% 1.96% 2.04% 7.46% 1.29% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.02 34.30 31.91 25.62 29.57 29.56 32.26 1.37%
EPS -0.89 1.99 1.85 0.49 0.49 1.79 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 0.27 0.25 0.24 0.24 0.23 3.33%
Adjusted Per Share Value based on latest NOSH - 251,613
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.19 32.96 30.05 23.43 27.00 27.23 29.72 2.36%
EPS -0.87 1.90 1.74 0.45 0.45 1.65 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2734 0.2787 0.2542 0.2287 0.2192 0.2211 0.2119 4.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.695 0.50 0.725 0.185 0.12 0.145 0.195 -
P/RPS 1.98 1.46 2.27 0.72 0.41 0.49 0.60 22.00%
P/EPS -78.27 25.25 39.16 37.75 24.45 8.10 65.54 -
EY -1.28 3.96 2.55 2.65 4.09 12.35 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.72 2.69 0.74 0.50 0.60 0.85 19.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 22/02/23 21/02/22 25/02/21 20/02/20 28/02/19 26/02/18 -
Price 0.725 0.65 0.555 0.41 0.145 0.145 0.175 -
P/RPS 2.07 1.89 1.74 1.60 0.49 0.49 0.54 25.08%
P/EPS -81.64 32.83 29.98 83.67 29.54 8.10 58.82 -
EY -1.22 3.05 3.34 1.20 3.38 12.35 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.24 2.06 1.64 0.60 0.60 0.76 22.66%

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