[YBS] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -9.08%
YoY- 22.34%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 15,801 13,771 6,044 9,876 9,457 6,143 8,272 11.38%
PBT 1,530 1,772 226 1,774 1,287 230 1,527 0.03%
Tax -155 -441 37 -312 -92 -75 -375 -13.68%
NP 1,375 1,331 263 1,462 1,195 155 1,152 2.99%
-
NP to SH 1,363 1,390 263 1,462 1,195 155 1,152 2.84%
-
Tax Rate 10.13% 24.89% -16.37% 17.59% 7.15% 32.61% 24.56% -
Total Cost 14,426 12,440 5,781 8,414 8,262 5,988 7,120 12.48%
-
Net Worth 58,078 53,238 39,449 44,984 44,812 42,625 39,019 6.85%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 1,874 1,867 - 1,858 -
Div Payout % - - - 128.21% 156.25% - 161.29% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 58,078 53,238 39,449 44,984 44,812 42,625 39,019 6.85%
NOSH 241,994 241,994 187,857 187,435 186,718 193,750 185,806 4.49%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.70% 9.67% 4.35% 14.80% 12.64% 2.52% 13.93% -
ROE 2.35% 2.61% 0.67% 3.25% 2.67% 0.36% 2.95% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.53 5.69 3.22 5.27 5.06 3.17 4.45 6.59%
EPS 0.56 0.58 0.14 0.78 0.64 0.08 0.62 -1.68%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 1.00 -
NAPS 0.24 0.22 0.21 0.24 0.24 0.22 0.21 2.24%
Adjusted Per Share Value based on latest NOSH - 187,435
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.01 5.24 2.30 3.76 3.60 2.34 3.15 11.36%
EPS 0.52 0.53 0.10 0.56 0.45 0.06 0.44 2.82%
DPS 0.00 0.00 0.00 0.71 0.71 0.00 0.71 -
NAPS 0.2209 0.2025 0.1501 0.1711 0.1705 0.1621 0.1484 6.85%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.275 0.18 0.23 0.25 0.24 0.15 0.21 -
P/RPS 4.21 3.16 7.15 4.74 4.74 4.73 4.72 -1.88%
P/EPS 48.83 31.34 164.29 32.05 37.50 187.50 33.87 6.28%
EY 2.05 3.19 0.61 3.12 2.67 0.53 2.95 -5.88%
DY 0.00 0.00 0.00 4.00 4.17 0.00 4.76 -
P/NAPS 1.15 0.82 1.10 1.04 1.00 0.68 1.00 2.35%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 23/08/13 09/08/12 18/08/11 19/08/10 20/08/09 14/08/08 -
Price 0.265 0.17 0.22 0.21 0.23 0.14 0.22 -
P/RPS 4.06 2.99 6.84 3.99 4.54 4.42 4.94 -3.21%
P/EPS 47.05 29.60 157.14 26.92 35.94 175.00 35.48 4.81%
EY 2.13 3.38 0.64 3.71 2.78 0.57 2.82 -4.56%
DY 0.00 0.00 0.00 4.76 4.35 0.00 4.55 -
P/NAPS 1.10 0.77 1.05 0.88 0.96 0.64 1.05 0.77%

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