[YBS] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 0.92%
YoY- 33.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 28,344 27,759 20,680 20,181 13,686 19.94%
PBT 6,035 9,113 5,476 5,345 4,009 10.75%
Tax -129 -1,946 -827 -535 -416 -25.36%
NP 5,906 7,167 4,649 4,810 3,593 13.21%
-
NP to SH 5,906 7,167 4,649 4,810 3,593 13.21%
-
Tax Rate 2.14% 21.35% 15.10% 10.01% 10.38% -
Total Cost 22,438 20,592 16,031 15,371 10,093 22.09%
-
Net Worth 37,604 32,990 23,960 20,566 14,691 26.46%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,670 3,419 3,197 1,469 747 58.07%
Div Payout % 79.08% 47.71% 68.77% 30.54% 20.81% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 37,604 32,990 23,960 20,566 14,691 26.46%
NOSH 188,021 173,636 159,733 146,901 73,455 26.46%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.84% 25.82% 22.48% 23.83% 26.25% -
ROE 15.71% 21.72% 19.40% 23.39% 24.46% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.07 15.99 12.95 13.74 18.63 -5.16%
EPS 3.14 4.13 2.91 3.27 4.89 -10.47%
DPS 2.48 1.97 2.00 1.00 1.02 24.85%
NAPS 0.20 0.19 0.15 0.14 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 146,901
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.79 10.57 7.87 7.68 5.21 19.94%
EPS 2.25 2.73 1.77 1.83 1.37 13.19%
DPS 1.78 1.30 1.22 0.56 0.28 58.73%
NAPS 0.1432 0.1256 0.0912 0.0783 0.0559 26.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.23 0.30 0.30 0.37 0.65 -
P/RPS 1.53 1.88 2.32 2.69 3.49 -18.61%
P/EPS 7.32 7.27 10.31 11.30 13.29 -13.84%
EY 13.66 13.76 9.70 8.85 7.53 16.04%
DY 10.80 6.56 6.67 2.70 1.57 61.89%
P/NAPS 1.15 1.58 2.00 2.64 3.25 -22.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/08 13/02/07 20/02/06 28/02/05 - -
Price 0.23 0.32 0.29 0.35 0.00 -
P/RPS 1.53 2.00 2.24 2.55 0.00 -
P/EPS 7.32 7.75 9.96 10.69 0.00 -
EY 13.66 12.90 10.04 9.36 0.00 -
DY 10.80 6.15 6.90 2.86 0.00 -
P/NAPS 1.15 1.68 1.93 2.50 0.00 -

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
Post a Comment