[YBS] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
02-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -28.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 7,218 5,167 5,379 4,331 18.54%
PBT 2,389 1,675 1,723 1,244 24.27%
Tax -437 -264 -420 -166 38.03%
NP 1,952 1,411 1,303 1,078 21.86%
-
NP to SH 1,952 1,411 1,303 1,078 21.86%
-
Tax Rate 18.29% 15.76% 24.38% 13.34% -
Total Cost 5,266 3,756 4,076 3,253 17.40%
-
Net Worth 30,289 24,000 21,960 11,769 37.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,682 1,600 - 380 64.11%
Div Payout % 86.21% 113.39% - 35.29% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 30,289 24,000 21,960 11,769 37.00%
NOSH 168,275 160,000 146,404 63,411 38.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 27.04% 27.31% 24.22% 24.89% -
ROE 6.44% 5.88% 5.93% 9.16% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.29 3.23 3.67 6.83 -14.34%
EPS 1.16 0.88 0.89 1.70 -11.95%
DPS 1.00 1.00 0.00 0.60 18.54%
NAPS 0.18 0.15 0.15 0.1856 -1.01%
Adjusted Per Share Value based on latest NOSH - 63,411
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.75 1.97 2.05 1.65 18.54%
EPS 0.74 0.54 0.50 0.41 21.73%
DPS 0.64 0.61 0.00 0.14 65.88%
NAPS 0.1153 0.0914 0.0836 0.0448 37.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.28 0.31 0.41 0.61 -
P/RPS 6.53 9.60 11.16 8.93 -9.89%
P/EPS 24.14 35.15 46.07 35.88 -12.36%
EY 4.14 2.84 2.17 2.79 14.04%
DY 3.57 3.23 0.00 0.98 53.80%
P/NAPS 1.56 2.07 2.73 3.29 -22.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/06 11/11/05 28/10/04 02/12/03 -
Price 0.31 0.29 0.38 0.67 -
P/RPS 7.23 8.98 10.34 9.81 -9.66%
P/EPS 26.72 32.88 42.70 39.41 -12.13%
EY 3.74 3.04 2.34 2.54 13.75%
DY 3.23 3.45 0.00 0.90 53.04%
P/NAPS 1.72 1.93 2.53 3.61 -21.87%

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