[YBS] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -28.79%
YoY- -72.82%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
Revenue 64,933 59,189 46,159 53,198 53,643 58,547 43,857 4.86%
PBT 4,238 4,351 1,343 1,645 4,072 1,179 1,064 18.21%
Tax -1,255 -801 -335 -871 -1,005 -846 -330 17.55%
NP 2,983 3,550 1,008 774 3,067 333 734 18.50%
-
NP to SH 3,748 3,434 883 883 3,249 540 709 22.34%
-
Tax Rate 29.61% 18.41% 24.94% 52.95% 24.68% 71.76% 31.02% -
Total Cost 61,950 55,639 45,151 52,424 50,576 58,214 43,123 4.48%
-
Net Worth 73,193 66,772 60,065 57,572 58,078 55,658 58,078 2.84%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
Net Worth 73,193 66,772 60,065 57,572 58,078 55,658 58,078 2.84%
NOSH 253,803 251,613 245,095 241,994 241,994 241,994 241,994 0.57%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
NP Margin 4.59% 6.00% 2.18% 1.45% 5.72% 0.57% 1.67% -
ROE 5.12% 5.14% 1.47% 1.53% 5.59% 0.97% 1.22% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
RPS 25.73 23.93 19.21 22.18 22.17 24.19 18.12 4.33%
EPS 1.49 1.39 0.37 0.37 1.34 0.22 0.29 21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.25 0.24 0.24 0.23 0.24 2.31%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
RPS 24.72 22.53 17.57 20.25 20.42 22.29 16.70 4.86%
EPS 1.43 1.31 0.34 0.34 1.24 0.21 0.27 22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2787 0.2542 0.2287 0.2192 0.2211 0.2119 0.2211 2.84%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/09/14 -
Price 0.50 0.725 0.185 0.12 0.145 0.195 0.25 -
P/RPS 1.94 3.03 0.96 0.54 0.65 0.81 1.38 4.21%
P/EPS 33.67 52.21 50.34 32.60 10.80 87.39 85.33 -10.65%
EY 2.97 1.92 1.99 3.07 9.26 1.14 1.17 11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.69 0.74 0.50 0.60 0.85 1.04 6.28%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/09/14 CAGR
Date 22/02/23 21/02/22 25/02/21 20/02/20 28/02/19 26/02/18 27/11/14 -
Price 0.65 0.555 0.41 0.145 0.145 0.175 0.215 -
P/RPS 2.53 2.32 2.13 0.65 0.65 0.72 1.19 9.56%
P/EPS 43.77 39.97 111.56 39.39 10.80 78.42 73.38 -6.06%
EY 2.28 2.50 0.90 2.54 9.26 1.28 1.36 6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.06 1.64 0.60 0.60 0.76 0.90 11.67%

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