[YBS] YoY 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- 159.38%
YoY- 77.6%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 18,212 7,079 6,864 9,788 10,132 7,528 7,702 15.40%
PBT 5,041 -14 205 2,230 1,315 1,167 1,869 17.96%
Tax -884 -245 96 -129 -132 363 -158 33.20%
NP 4,157 -259 301 2,101 1,183 1,530 1,711 15.93%
-
NP to SH 4,159 -240 301 2,101 1,183 1,530 1,711 15.93%
-
Tax Rate 17.54% - -46.83% 5.78% 10.04% -31.11% 8.45% -
Total Cost 14,055 7,338 6,563 7,687 8,949 5,998 5,991 15.25%
-
Net Worth 58,078 38,769 43,268 43,145 41,311 41,048 37,604 7.50%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 3,762 1,875 - 932 2,820 -
Div Payout % - - 1,250.00% 89.29% - 60.98% 164.84% -
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 38,769 43,268 43,145 41,311 41,048 37,604 7.50%
NOSH 241,994 184,615 188,125 187,589 187,777 186,585 188,021 4.29%
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 22.83% -3.66% 4.39% 21.47% 11.68% 20.32% 22.22% -
ROE 7.16% -0.62% 0.70% 4.87% 2.86% 3.73% 4.55% -
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 7.53 3.83 3.65 5.22 5.40 4.03 4.10 10.65%
EPS 1.73 -0.13 0.16 1.12 0.63 0.82 0.91 11.29%
DPS 0.00 0.00 2.00 1.00 0.00 0.50 1.50 -
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 6.93 2.70 2.61 3.73 3.86 2.87 2.93 15.41%
EPS 1.58 -0.09 0.11 0.80 0.45 0.58 0.65 15.93%
DPS 0.00 0.00 1.43 0.71 0.00 0.36 1.07 -
NAPS 0.2211 0.1476 0.1647 0.1643 0.1573 0.1563 0.1432 7.50%
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 2.92 5.22 6.03 4.60 3.34 2.73 5.61 -10.30%
P/EPS 12.80 -153.85 137.50 21.43 28.57 13.41 25.27 -10.70%
EY 7.81 -0.65 0.73 4.67 3.50 7.45 3.96 11.97%
DY 0.00 0.00 9.09 4.17 0.00 4.55 6.52 -
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 3.72 4.96 7.40 4.41 2.97 2.97 5.61 -6.61%
P/EPS 16.29 -146.15 168.75 20.54 25.40 14.63 25.27 -7.05%
EY 6.14 -0.68 0.59 4.87 3.94 6.83 3.96 7.57%
DY 0.00 0.00 7.41 4.35 0.00 4.17 6.52 -
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