[YBS] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.79%
YoY- 73.31%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 60,882 28,555 29,673 36,932 33,108 29,574 29,886 12.58%
PBT 9,183 1,205 2,391 6,386 3,864 3,976 5,925 7.57%
Tax -1,981 -487 -365 -672 -567 -240 -431 28.92%
NP 7,202 718 2,026 5,714 3,297 3,736 5,494 4.61%
-
NP to SH 7,230 755 2,026 5,714 3,297 3,736 5,494 4.68%
-
Tax Rate 21.57% 40.41% 15.27% 10.52% 14.67% 6.04% 7.27% -
Total Cost 53,680 27,837 27,647 31,218 29,811 25,838 24,392 14.04%
-
Net Worth 58,078 50,818 39,199 43,004 42,945 48,400 41,531 5.74%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - 5,636 5,626 93 2,790 4,670 -
Div Payout % - - 278.23% 98.47% 2.83% 74.71% 85.01% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 58,078 50,818 39,199 43,004 42,945 48,400 41,531 5.74%
NOSH 241,994 241,994 186,666 186,976 186,718 220,000 188,780 4.22%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.83% 2.51% 6.83% 15.47% 9.96% 12.63% 18.38% -
ROE 12.45% 1.49% 5.17% 13.29% 7.68% 7.72% 13.23% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 25.16 11.80 15.90 19.75 17.73 13.44 15.83 8.02%
EPS 2.99 0.31 1.09 3.06 1.77 1.70 2.91 0.45%
DPS 0.00 0.00 3.00 3.00 0.05 1.27 2.47 -
NAPS 0.24 0.21 0.21 0.23 0.23 0.22 0.22 1.46%
Adjusted Per Share Value based on latest NOSH - 186,976
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.18 10.87 11.30 14.06 12.60 11.26 11.38 12.58%
EPS 2.75 0.29 0.77 2.18 1.26 1.42 2.09 4.67%
DPS 0.00 0.00 2.15 2.14 0.04 1.06 1.78 -
NAPS 0.2211 0.1935 0.1492 0.1637 0.1635 0.1843 0.1581 5.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.265 0.18 0.28 0.23 0.16 0.14 0.20 -
P/RPS 1.05 1.53 1.76 1.16 0.90 1.04 1.26 -2.99%
P/EPS 8.87 57.69 25.80 7.53 9.06 8.24 6.87 4.34%
EY 11.27 1.73 3.88 13.29 11.04 12.13 14.55 -4.16%
DY 0.00 0.00 10.71 13.04 0.31 9.06 12.37 -
P/NAPS 1.10 0.86 1.33 1.00 0.70 0.64 0.91 3.20%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 24/05/12 26/05/11 25/05/10 21/05/09 27/05/08 -
Price 0.32 0.19 0.24 0.25 0.14 0.17 0.23 -
P/RPS 1.27 1.61 1.51 1.27 0.79 1.26 1.45 -2.18%
P/EPS 10.71 60.90 22.11 8.18 7.93 10.01 7.90 5.20%
EY 9.34 1.64 4.52 12.22 12.61 9.99 12.65 -4.92%
DY 0.00 0.00 12.50 12.00 0.36 7.46 10.76 -
P/NAPS 1.33 0.90 1.14 1.09 0.61 0.77 1.05 4.01%

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