[YBS] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 65.66%
YoY- 147.02%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 55,476 24,913 33,735 36,647 29,264 32,628 28,344 11.83%
PBT 9,537 889 4,085 5,919 2,453 5,756 6,035 7.91%
Tax -2,045 -412 -563 -618 -307 -516 -819 16.45%
NP 7,492 477 3,522 5,301 2,146 5,240 5,216 6.21%
-
NP to SH 7,578 504 3,522 5,301 2,146 5,240 5,216 6.41%
-
Tax Rate 21.44% 46.34% 13.78% 10.44% 12.52% 8.96% 13.57% -
Total Cost 47,984 24,436 30,213 31,346 27,118 27,388 23,128 12.92%
-
Net Worth 58,078 39,199 43,088 43,082 41,053 41,171 36,992 7.80%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 725 - 5,620 5,619 933 2,807 2,774 -20.02%
Div Payout % 9.58% - 159.57% 106.01% 43.48% 53.57% 53.19% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 58,078 39,199 43,088 43,082 41,053 41,171 36,992 7.80%
NOSH 241,994 186,666 187,340 187,314 186,608 187,142 184,964 4.57%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.50% 1.91% 10.44% 14.47% 7.33% 16.06% 18.40% -
ROE 13.05% 1.29% 8.17% 12.30% 5.23% 12.73% 14.10% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 22.92 13.35 18.01 19.56 15.68 17.43 15.32 6.93%
EPS 3.23 0.27 1.88 2.83 1.15 2.80 2.82 2.28%
DPS 0.30 0.00 3.00 3.00 0.50 1.50 1.50 -23.50%
NAPS 0.24 0.21 0.23 0.23 0.22 0.22 0.20 3.08%
Adjusted Per Share Value based on latest NOSH - 187,589
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.12 9.48 12.84 13.95 11.14 12.42 10.79 11.83%
EPS 2.89 0.19 1.34 2.02 0.82 1.99 1.99 6.41%
DPS 0.28 0.00 2.14 2.14 0.36 1.07 1.06 -19.88%
NAPS 0.2211 0.1492 0.164 0.164 0.1563 0.1567 0.1408 7.80%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.22 0.20 0.22 0.24 0.18 0.11 0.23 -
P/RPS 0.96 1.50 1.22 1.23 1.15 0.63 1.50 -7.16%
P/EPS 7.03 74.07 11.70 8.48 15.65 3.93 8.16 -2.45%
EY 14.23 1.35 8.55 11.79 6.39 25.45 12.26 2.51%
DY 1.36 0.00 13.64 12.50 2.78 13.64 6.52 -22.97%
P/NAPS 0.92 0.95 0.96 1.04 0.82 0.50 1.15 -3.64%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 28/02/12 24/02/11 25/02/10 24/02/09 18/02/08 -
Price 0.28 0.19 0.27 0.23 0.16 0.12 0.23 -
P/RPS 1.22 1.42 1.50 1.18 1.02 0.69 1.50 -3.38%
P/EPS 8.94 70.37 14.36 8.13 13.91 4.29 8.16 1.53%
EY 11.18 1.42 6.96 12.30 7.19 23.33 12.26 -1.52%
DY 1.07 0.00 11.11 13.04 3.13 12.50 6.52 -25.98%
P/NAPS 1.17 0.90 1.17 1.00 0.73 0.55 1.15 0.28%

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