[YBS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.98%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 24,698 36,659 36,991 26,660 32,802 27,524 26,574 -1.21%
PBT 1,108 6,110 5,004 2,305 6,458 6,305 8,379 -28.60%
Tax -71 -788 -621 188 -1,037 -391 -1,733 -41.25%
NP 1,037 5,322 4,383 2,493 5,421 5,914 6,646 -26.60%
-
NP to SH 1,037 5,322 4,383 2,493 5,421 5,914 6,646 -26.60%
-
Tax Rate 6.41% 12.90% 12.41% -8.16% 16.06% 6.20% 20.68% -
Total Cost 23,661 31,337 32,608 24,167 27,381 21,610 19,928 2.90%
-
Net Worth 38,744 43,412 43,325 40,995 41,148 0 30,289 4.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,762 3,750 3,750 1,026 4,678 3,586 3,280 2.30%
Div Payout % 362.83% 70.47% 85.58% 41.16% 86.30% 60.64% 49.35% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 38,744 43,412 43,325 40,995 41,148 0 30,289 4.18%
NOSH 184,499 188,750 188,372 186,341 187,037 185,454 168,275 1.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.20% 14.52% 11.85% 9.35% 16.53% 21.49% 25.01% -
ROE 2.68% 12.26% 10.12% 6.08% 13.17% 0.00% 21.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.39 19.42 19.64 14.31 17.54 14.84 15.79 -2.70%
EPS 0.56 2.82 2.33 1.34 2.90 3.19 3.95 -27.76%
DPS 2.00 2.00 2.00 0.55 2.50 1.93 1.95 0.42%
NAPS 0.21 0.23 0.23 0.22 0.22 0.00 0.18 2.60%
Adjusted Per Share Value based on latest NOSH - 186,341
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.39 13.94 14.07 10.14 12.48 10.47 10.11 -1.22%
EPS 0.39 2.02 1.67 0.95 2.06 2.25 2.53 -26.75%
DPS 1.43 1.43 1.43 0.39 1.78 1.36 1.25 2.26%
NAPS 0.1474 0.1651 0.1648 0.1559 0.1565 0.00 0.1152 4.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.21 0.20 0.14 0.16 0.27 0.28 -
P/RPS 1.49 1.08 1.02 0.98 0.91 1.82 1.77 -2.82%
P/EPS 35.58 7.45 8.60 10.46 5.52 8.47 7.09 30.81%
EY 2.81 13.43 11.63 9.56 18.11 11.81 14.11 -23.56%
DY 10.00 9.52 10.00 3.93 15.63 7.16 6.96 6.22%
P/NAPS 0.95 0.91 0.87 0.64 0.73 0.00 1.56 -7.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 11/11/10 17/11/09 27/11/08 27/11/07 20/11/06 -
Price 0.20 0.22 0.25 0.17 0.17 0.23 0.31 -
P/RPS 1.49 1.13 1.27 1.19 0.97 1.55 1.96 -4.46%
P/EPS 35.58 7.80 10.74 12.71 5.87 7.21 7.85 28.61%
EY 2.81 12.82 9.31 7.87 17.05 13.86 12.74 -22.25%
DY 10.00 9.09 8.00 3.24 14.71 8.41 6.29 8.02%
P/NAPS 0.95 0.96 1.09 0.77 0.77 0.00 1.72 -9.41%

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