[YBS] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -165.04%
YoY- -179.73%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,211 13,903 18,212 7,079 6,864 9,788 10,132 9.98%
PBT -334 -453 5,041 -14 205 2,230 1,315 -
Tax 182 168 -884 -245 96 -129 -132 -
NP -152 -285 4,157 -259 301 2,101 1,183 -
-
NP to SH -83 -277 4,159 -240 301 2,101 1,183 -
-
Tax Rate - - 17.54% - -46.83% 5.78% 10.04% -
Total Cost 20,363 14,188 14,055 7,338 6,563 7,687 8,949 12.00%
-
Net Worth 55,658 58,078 58,078 38,769 43,268 43,145 41,311 4.19%
Dividend
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 3,762 1,875 - -
Div Payout % - - - - 1,250.00% 89.29% - -
Equity
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 55,658 58,078 58,078 38,769 43,268 43,145 41,311 4.19%
NOSH 241,994 241,994 241,994 184,615 188,125 187,589 187,777 3.55%
Ratio Analysis
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.75% -2.05% 22.83% -3.66% 4.39% 21.47% 11.68% -
ROE -0.15% -0.48% 7.16% -0.62% 0.70% 4.87% 2.86% -
Per Share
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.35 5.75 7.53 3.83 3.65 5.22 5.40 6.19%
EPS -0.03 -0.11 1.73 -0.13 0.16 1.12 0.63 -
DPS 0.00 0.00 0.00 0.00 2.00 1.00 0.00 -
NAPS 0.23 0.24 0.24 0.21 0.23 0.23 0.22 0.61%
Adjusted Per Share Value based on latest NOSH - 184,615
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.69 5.29 6.93 2.69 2.61 3.72 3.85 10.00%
EPS -0.03 -0.11 1.58 -0.09 0.11 0.80 0.45 -
DPS 0.00 0.00 0.00 0.00 1.43 0.71 0.00 -
NAPS 0.2117 0.2209 0.2209 0.1475 0.1646 0.1641 0.1571 4.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.185 0.18 0.22 0.20 0.22 0.24 0.18 -
P/RPS 2.22 3.13 2.92 5.22 6.03 4.60 3.34 -5.47%
P/EPS -539.39 -157.25 12.80 -153.85 137.50 21.43 28.57 -
EY -0.19 -0.64 7.81 -0.65 0.73 4.67 3.50 -
DY 0.00 0.00 0.00 0.00 9.09 4.17 0.00 -
P/NAPS 0.80 0.75 0.92 0.95 0.96 1.04 0.82 -0.33%
Price Multiplier on Announcement Date
31/03/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/05/17 26/02/15 27/02/14 26/02/13 28/02/12 24/02/11 25/02/10 -
Price 0.17 0.18 0.28 0.19 0.27 0.23 0.16 -
P/RPS 2.04 3.13 3.72 4.96 7.40 4.41 2.97 -5.04%
P/EPS -495.65 -157.25 16.29 -146.15 168.75 20.54 25.40 -
EY -0.20 -0.64 6.14 -0.68 0.59 4.87 3.94 -
DY 0.00 0.00 0.00 0.00 7.41 4.35 0.00 -
P/NAPS 0.74 0.75 1.17 0.90 1.17 1.00 0.73 0.18%

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