[YBS] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	36,422	27,445	31,194	27,966	24,523	19,838	18,817	11.62%
YoY %	32.71%	-12.02%	11.54%	14.04%	23.62%	5.43%	-	-
Horiz. %	193.56%	145.85%	165.78%	148.62%	130.32%	105.43%	100.00%	-
PBT	4,921	2,679	6,039	7,890	7,665	4,883	5,124	-0.67%
YoY %	83.69%	-55.64%	-23.46%	2.94%	56.97%	-4.70%	-	-
Horiz. %	96.04%	52.28%	117.86%	153.98%	149.59%	95.30%	100.00%	-
Tax	-584	60	-786	-866	-1,560	-497	-583	0.02%
YoY %	-1,073.33%	107.63%	9.24%	44.49%	-213.88%	14.75%	-	-
Horiz. %	100.17%	-10.29%	134.82%	148.54%	267.58%	85.25%	100.00%	-
NP	4,337	2,739	5,253	7,024	6,105	4,386	4,541	-0.76%
YoY %	58.34%	-47.86%	-25.21%	15.05%	39.19%	-3.41%	-	-
Horiz. %	95.51%	60.32%	115.68%	154.68%	134.44%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,337	2,739	5,253	7,024	6,105	4,386	4,541	-0.76%
YoY %	58.34%	-47.86%	-25.21%	15.05%	39.19%	-3.41%	-	-
Horiz. %	95.51%	60.32%	115.68%	154.68%	134.44%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.87%	-2.24%	13.02%	10.98%	20.35%	10.18%	11.38%	-
YoY %	629.91%	-117.20%	18.58%	-46.04%	99.90%	-10.54%	-	-
Horiz. %	104.31%	-19.68%	114.41%	96.49%	178.82%	89.46%	100.00%	-
Total Cost	32,085	24,706	25,941	20,942	18,418	15,452	14,276	14.44%
YoY %	29.87%	-4.76%	23.87%	13.70%	19.19%	8.24%	-	-
Horiz. %	224.75%	173.06%	181.71%	146.69%	129.01%	108.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,812	42,625	39,019	0	27,229	22,653	20,538	13.87%
YoY %	5.13%	9.24%	0.00%	0.00%	20.20%	10.30%	-	-
Horiz. %	218.19%	207.54%	189.98%	0.00%	132.58%	110.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,960	932	2,820	5,269	3,197	1,469	821	15.59%
YoY %	110.30%	-66.95%	-46.48%	64.81%	117.63%	78.93%	-	-
Horiz. %	238.73%	113.52%	343.48%	641.78%	389.40%	178.93%	100.00%	-
Div Payout %	45.20%	34.06%	53.69%	75.02%	52.37%	33.49%	18.08%	-
YoY %	32.71%	-36.56%	-28.43%	43.25%	56.38%	85.23%	-	-
Horiz. %	250.00%	188.38%	296.96%	414.93%	289.66%	185.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	44,812	42,625	39,019	0	27,229	22,653	20,538	13.87%
YoY %	5.13%	9.24%	0.00%	0.00%	20.20%	10.30%	-	-
Horiz. %	218.19%	207.54%	189.98%	0.00%	132.58%	110.30%	100.00%	-
NOSH	186,718	193,750	185,806	184,999	160,175	151,022	146,704	4.09%
YoY %	-3.63%	4.28%	0.44%	15.50%	6.06%	2.94%	-	-
Horiz. %	127.28%	132.07%	126.65%	126.10%	109.18%	102.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.91%	9.98%	16.84%	25.12%	24.89%	22.11%	24.13%	-
YoY %	19.34%	-40.74%	-32.96%	0.92%	12.57%	-8.37%	-	-
Horiz. %	49.36%	41.36%	69.79%	104.10%	103.15%	91.63%	100.00%	-
ROE	9.68%	6.43%	13.46%	0.00%	22.42%	19.36%	22.11%	-
YoY %	50.54%	-52.23%	0.00%	0.00%	15.81%	-12.44%	-	-
Horiz. %	43.78%	29.08%	60.88%	0.00%	101.40%	87.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	19.51	14.17	16.79	15.12	15.31	13.14	12.83	7.23%
YoY %	37.69%	-15.60%	11.04%	-1.24%	16.51%	2.42%	-	-
Horiz. %	152.07%	110.44%	130.87%	117.85%	119.33%	102.42%	100.00%	-
EPS	2.32	1.41	2.83	3.80	3.81	2.90	3.10	-4.71%
YoY %	64.54%	-50.18%	-25.53%	-0.26%	31.38%	-6.45%	-	-
Horiz. %	74.84%	45.48%	91.29%	122.58%	122.90%	93.55%	100.00%	-
DPS	1.05	0.48	1.50	2.85	2.00	0.97	0.56	11.03%
YoY %	118.75%	-68.00%	-47.37%	42.50%	106.19%	73.21%	-	-
Horiz. %	187.50%	85.71%	267.86%	508.93%	357.14%	173.21%	100.00%	-
NAPS	0.24	0.22	0.21	0.00	0.17	0.15	0.14	9.39%
YoY %	9.09%	4.76%	0.00%	0.00%	13.33%	7.14%	-	-
Horiz. %	171.43%	157.14%	150.00%	0.00%	121.43%	107.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 184,999
RPS	13.85	10.44	11.87	10.64	9.33	7.55	7.16	11.61%
YoY %	32.66%	-12.05%	11.56%	14.04%	23.58%	5.45%	-	-
Horiz. %	193.44%	145.81%	165.78%	148.60%	130.31%	105.45%	100.00%	-
EPS	1.65	1.04	2.00	2.67	2.32	1.67	1.73	-0.78%
YoY %	58.65%	-48.00%	-25.09%	15.09%	38.92%	-3.47%	-	-
Horiz. %	95.38%	60.12%	115.61%	154.34%	134.10%	96.53%	100.00%	-
DPS	0.75	0.35	1.07	2.00	1.22	0.56	0.31	15.85%
YoY %	114.29%	-67.29%	-46.50%	63.93%	117.86%	80.65%	-	-
Horiz. %	241.94%	112.90%	345.16%	645.16%	393.55%	180.65%	100.00%	-
NAPS	0.1705	0.1621	0.1484	0.00	0.1036	0.0862	0.0781	13.89%
YoY %	5.18%	9.23%	0.00%	0.00%	20.19%	10.37%	-	-
Horiz. %	218.31%	207.55%	190.01%	0.00%	132.65%	110.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.24	0.15	0.21	0.32	0.28	0.28	0.46	-
P/RPS	1.23	1.06	1.25	2.12	1.83	2.13	3.59	-16.34%
YoY %	16.04%	-15.20%	-41.04%	15.85%	-14.08%	-40.67%	-	-
Horiz. %	34.26%	29.53%	34.82%	59.05%	50.97%	59.33%	100.00%	-
P/EPS	10.33	10.61	7.43	8.43	7.35	9.64	14.86	-5.87%
YoY %	-2.64%	42.80%	-11.86%	14.69%	-23.76%	-35.13%	-	-
Horiz. %	69.52%	71.40%	50.00%	56.73%	49.46%	64.87%	100.00%	-
EY	9.68	9.42	13.46	11.86	13.61	10.37	6.73	6.24%
YoY %	2.76%	-30.01%	13.49%	-12.86%	31.24%	54.09%	-	-
Horiz. %	143.83%	139.97%	200.00%	176.23%	202.23%	154.09%	100.00%	-
DY	4.38	3.21	7.14	8.90	7.14	3.47	1.22	23.73%
YoY %	36.45%	-55.04%	-19.78%	24.65%	105.76%	184.43%	-	-
Horiz. %	359.02%	263.11%	585.25%	729.51%	585.25%	284.43%	100.00%	-
P/NAPS	1.00	0.68	1.00	0.00	1.65	1.87	3.29	-17.99%
YoY %	47.06%	-32.00%	0.00%	0.00%	-11.76%	-43.16%	-	-
Horiz. %	30.40%	20.67%	30.40%	0.00%	50.15%	56.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	14/08/08	16/08/07	22/08/06	05/08/05	12/08/04	-
Price	0.23	0.14	0.22	0.28	0.28	0.24	0.43	-
P/RPS	1.18	0.99	1.31	1.85	1.83	1.83	3.35	-15.95%
YoY %	19.19%	-24.43%	-29.19%	1.09%	0.00%	-45.37%	-	-
Horiz. %	35.22%	29.55%	39.10%	55.22%	54.63%	54.63%	100.00%	-
P/EPS	9.90	9.90	7.78	7.37	7.35	8.26	13.89	-5.48%
YoY %	0.00%	27.25%	5.56%	0.27%	-11.02%	-40.53%	-	-
Horiz. %	71.27%	71.27%	56.01%	53.06%	52.92%	59.47%	100.00%	-
EY	10.10	10.10	12.85	13.56	13.61	12.10	7.20	5.80%
YoY %	0.00%	-21.40%	-5.24%	-0.37%	12.48%	68.06%	-	-
Horiz. %	140.28%	140.28%	178.47%	188.33%	189.03%	168.06%	100.00%	-
DY	4.57	3.44	6.82	10.17	7.14	4.05	1.30	23.29%
YoY %	32.85%	-49.56%	-32.94%	42.44%	76.30%	211.54%	-	-
Horiz. %	351.54%	264.62%	524.62%	782.31%	549.23%	311.54%	100.00%	-
P/NAPS	0.96	0.64	1.05	0.00	1.65	1.60	3.07	-17.60%
YoY %	50.00%	-39.05%	0.00%	0.00%	3.12%	-47.88%	-	-
Horiz. %	31.27%	20.85%	34.20%	0.00%	53.75%	52.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos