[YBS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 149.27%
YoY- 127.57%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 67,663 54,071 62,912 36,282 25,841 37,351 36,422 10.40%
PBT -3,458 -2,112 8,941 2,751 843 6,873 4,921 -
Tax -220 -214 -1,695 -965 -16 -892 -584 -14.44%
NP -3,678 -2,326 7,246 1,786 827 5,981 4,337 -
-
NP to SH -3,619 -2,313 7,203 1,882 827 5,981 4,337 -
-
Tax Rate - - 18.96% 35.08% 1.90% 12.98% 11.87% -
Total Cost 71,341 56,397 55,666 34,496 25,014 31,370 32,085 13.62%
-
Net Worth 55,658 58,078 58,078 53,238 39,449 44,984 44,812 3.52%
Dividend
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 604 - - - 3,762 5,633 1,960 -17.14%
Div Payout % 0.00% - - - 454.96% 94.20% 45.20% -
Equity
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,658 58,078 58,078 53,238 39,449 44,984 44,812 3.52%
NOSH 241,994 241,994 241,994 241,994 187,857 187,435 186,718 4.23%
Ratio Analysis
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.44% -4.30% 11.52% 4.92% 3.20% 16.01% 11.91% -
ROE -6.50% -3.98% 12.40% 3.54% 2.10% 13.30% 9.68% -
Per Share
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.96 22.34 26.00 14.99 13.76 19.93 19.51 5.91%
EPS -1.50 -0.96 2.98 0.78 0.44 3.19 2.32 -
DPS 0.25 0.00 0.00 0.00 2.00 3.00 1.05 -20.49%
NAPS 0.23 0.24 0.24 0.22 0.21 0.24 0.24 -0.67%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.74 20.57 23.93 13.80 9.83 14.21 13.85 10.41%
EPS -1.38 -0.88 2.74 0.72 0.31 2.28 1.65 -
DPS 0.23 0.00 0.00 0.00 1.43 2.14 0.75 -17.21%
NAPS 0.2117 0.2209 0.2209 0.2025 0.1501 0.1711 0.1705 3.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.13 0.17 0.275 0.18 0.23 0.25 0.24 -
P/RPS 0.46 0.76 1.06 1.20 1.67 1.25 1.23 -14.54%
P/EPS -8.69 -17.79 9.24 23.15 52.25 7.83 10.33 -
EY -11.50 -5.62 10.82 4.32 1.91 12.76 9.68 -
DY 1.92 0.00 0.00 0.00 8.70 12.00 4.38 -12.34%
P/NAPS 0.57 0.71 1.15 0.82 1.10 1.04 1.00 -8.59%
Price Multiplier on Announcement Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/11/16 27/08/15 21/08/14 23/08/13 09/08/12 18/08/11 19/08/10 -
Price 0.135 0.125 0.265 0.17 0.22 0.21 0.23 -
P/RPS 0.48 0.56 1.02 1.13 1.60 1.05 1.18 -13.38%
P/EPS -9.03 -13.08 8.90 21.86 49.97 6.58 9.90 -
EY -11.08 -7.65 11.23 4.57 2.00 15.20 10.10 -
DY 1.85 0.00 0.00 0.00 9.09 14.29 4.57 -13.45%
P/NAPS 0.59 0.52 1.10 0.77 1.05 0.88 0.96 -7.48%

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