[YBS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 374.66%
YoY- 369.6%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 51,939 26,617 30,306 22,870 11,501 19,395 18,691 17.74%
PBT 1,893 -988 1,735 2,331 469 3,711 2,757 -5.83%
Tax -646 -349 -297 -647 -94 -641 -367 9.45%
NP 1,247 -1,337 1,438 1,684 375 3,070 2,390 -9.87%
-
NP to SH 1,257 -1,359 1,386 1,761 375 3,070 2,390 -9.75%
-
Tax Rate 34.13% - 17.12% 27.76% 20.04% 17.27% 13.31% -
Total Cost 50,692 27,954 28,868 21,186 11,126 16,325 16,301 19.87%
-
Net Worth 55,658 58,078 58,078 53,238 39,374 44,926 44,812 3.52%
Dividend
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 604 - - - 3,749 1,871 1,867 -16.50%
Div Payout % 48.13% - - - 1,000.00% 60.98% 78.12% -
Equity
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,658 58,078 58,078 53,238 39,374 44,926 44,812 3.52%
NOSH 241,994 241,994 241,994 241,994 187,499 187,195 186,718 4.23%
Ratio Analysis
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.40% -5.02% 4.74% 7.36% 3.26% 15.83% 12.79% -
ROE 2.26% -2.34% 2.39% 3.31% 0.95% 6.83% 5.33% -
Per Share
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.46 11.00 12.52 9.45 6.13 10.36 10.01 12.96%
EPS 0.52 -0.56 0.58 0.77 0.20 1.64 1.28 -13.40%
DPS 0.25 0.00 0.00 0.00 2.00 1.00 1.00 -19.87%
NAPS 0.23 0.24 0.24 0.22 0.21 0.24 0.24 -0.67%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.77 10.13 11.54 8.71 4.38 7.38 7.12 17.72%
EPS 0.48 -0.52 0.53 0.67 0.14 1.17 0.91 -9.71%
DPS 0.23 0.00 0.00 0.00 1.43 0.71 0.71 -16.48%
NAPS 0.2119 0.2211 0.2211 0.2027 0.1499 0.171 0.1706 3.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.13 0.17 0.275 0.18 0.23 0.25 0.24 -
P/RPS 0.61 1.55 2.20 1.90 3.75 2.41 2.40 -19.65%
P/EPS 25.03 -30.27 48.01 24.74 115.00 15.24 18.75 4.72%
EY 4.00 -3.30 2.08 4.04 0.87 6.56 5.33 -4.48%
DY 1.92 0.00 0.00 0.00 8.70 4.00 4.17 -11.65%
P/NAPS 0.57 0.71 1.15 0.82 1.10 1.04 1.00 -8.59%
Price Multiplier on Announcement Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/11/16 27/08/15 21/08/14 23/08/13 09/08/12 18/08/11 19/08/10 -
Price 0.135 0.125 0.265 0.17 0.22 0.21 0.23 -
P/RPS 0.63 1.14 2.12 1.80 3.59 2.03 2.30 -18.69%
P/EPS 25.99 -22.26 46.27 23.36 110.00 12.80 17.97 6.07%
EY 3.85 -4.49 2.16 4.28 0.91 7.81 5.57 -5.73%
DY 1.85 0.00 0.00 0.00 9.09 4.76 4.35 -12.77%
P/NAPS 0.59 0.52 1.10 0.77 1.05 0.88 0.96 -7.48%

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