[YBS] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.05%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 33,108 29,574 29,886 27,744 23,374 19,617 18,473 10.20%
PBT 3,864 3,976 5,925 8,920 6,736 4,919 5,317 -5.17%
Tax -567 -240 -431 -1,463 -1,125 -574 -551 0.47%
NP 3,297 3,736 5,494 7,457 5,611 4,345 4,766 -5.95%
-
NP to SH 3,297 3,736 5,494 7,457 5,611 4,345 4,766 -5.95%
-
Tax Rate 14.67% 6.04% 7.27% 16.40% 16.70% 11.67% 10.36% -
Total Cost 29,811 25,838 24,392 20,287 17,763 15,272 13,707 13.81%
-
Net Worth 42,945 48,400 41,531 0 25,692 22,500 19,244 14.30%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 93 2,790 4,670 3,419 3,197 1,469 1,127 -34.00%
Div Payout % 2.83% 74.71% 85.01% 45.85% 56.98% 33.81% 23.66% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 42,945 48,400 41,531 0 25,692 22,500 19,244 14.30%
NOSH 186,718 220,000 188,780 183,736 160,576 150,000 91,640 12.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.96% 12.63% 18.38% 26.88% 24.01% 22.15% 25.80% -
ROE 7.68% 7.72% 13.23% 0.00% 21.84% 19.31% 24.77% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.73 13.44 15.83 15.10 14.56 13.08 20.16 -2.11%
EPS 1.77 1.70 2.91 4.06 3.49 2.90 5.20 -16.43%
DPS 0.05 1.27 2.47 1.86 1.99 0.98 1.23 -41.34%
NAPS 0.23 0.22 0.22 0.00 0.16 0.15 0.21 1.52%
Adjusted Per Share Value based on latest NOSH - 183,736
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.60 11.26 11.38 10.56 8.90 7.47 7.03 10.20%
EPS 1.26 1.42 2.09 2.84 2.14 1.65 1.81 -5.85%
DPS 0.04 1.06 1.78 1.30 1.22 0.56 0.43 -32.67%
NAPS 0.1635 0.1843 0.1581 0.00 0.0978 0.0857 0.0733 14.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.16 0.14 0.20 0.32 0.31 0.30 0.89 -
P/RPS 0.90 1.04 1.26 2.12 2.13 2.29 4.42 -23.28%
P/EPS 9.06 8.24 6.87 7.88 8.87 10.36 17.11 -10.05%
EY 11.04 12.13 14.55 12.68 11.27 9.66 5.84 11.19%
DY 0.31 9.06 12.37 5.82 6.42 3.26 1.38 -22.02%
P/NAPS 0.70 0.64 0.91 0.00 1.94 2.00 4.24 -25.92%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 21/05/09 27/05/08 24/05/07 19/05/06 16/05/05 28/05/04 -
Price 0.14 0.17 0.23 0.32 0.28 0.28 0.81 -
P/RPS 0.79 1.26 1.45 2.12 1.92 2.14 4.02 -23.74%
P/EPS 7.93 10.01 7.90 7.88 8.01 9.67 15.57 -10.63%
EY 12.61 9.99 12.65 12.68 12.48 10.35 6.42 11.90%
DY 0.36 7.46 10.76 5.82 7.11 3.50 1.52 -21.33%
P/NAPS 0.61 0.77 1.05 0.00 1.75 1.87 3.86 -26.46%

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