[LBS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.98%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 484,824 432,812 509,644 502,212 458,742 424,544 449,565 5.16%
PBT 79,052 64,544 75,014 76,813 74,178 58,224 62,777 16.62%
Tax -20,236 -12,216 -36,011 -32,521 -29,830 -23,812 -24,724 -12.51%
NP 58,816 52,328 39,003 44,292 44,348 34,412 38,053 33.71%
-
NP to SH 53,840 50,816 37,159 39,766 38,994 25,148 34,300 35.10%
-
Tax Rate 25.60% 18.93% 48.01% 42.34% 40.21% 40.90% 39.38% -
Total Cost 426,008 380,484 470,641 457,920 414,394 390,132 411,512 2.33%
-
Net Worth 479,762 453,986 444,804 433,748 439,260 420,419 421,313 9.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 479,762 453,986 444,804 433,748 439,260 420,419 421,313 9.05%
NOSH 380,763 381,501 383,451 383,848 385,316 385,705 386,526 -0.99%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.13% 12.09% 7.65% 8.82% 9.67% 8.11% 8.46% -
ROE 11.22% 11.19% 8.35% 9.17% 8.88% 5.98% 8.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.33 113.45 132.91 130.84 119.06 110.07 116.31 6.22%
EPS 14.14 13.32 9.70 10.35 10.12 6.52 8.87 36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.16 1.13 1.14 1.09 1.09 10.15%
Adjusted Per Share Value based on latest NOSH - 385,373
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.95 26.74 31.48 31.02 28.34 26.23 27.77 5.17%
EPS 3.33 3.14 2.30 2.46 2.41 1.55 2.12 35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2964 0.2804 0.2748 0.2679 0.2713 0.2597 0.2603 9.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.25 0.93 0.84 0.86 0.79 0.82 0.77 -
P/RPS 0.98 0.82 0.63 0.66 0.66 0.74 0.66 30.18%
P/EPS 8.84 6.98 8.67 8.30 7.81 12.58 8.68 1.22%
EY 11.31 14.32 11.54 12.05 12.81 7.95 11.52 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.72 0.76 0.69 0.75 0.71 24.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 -
Price 1.74 1.14 0.855 0.85 0.85 0.81 0.80 -
P/RPS 1.37 1.00 0.64 0.65 0.71 0.74 0.69 58.03%
P/EPS 12.31 8.56 8.82 8.20 8.40 12.42 9.02 23.05%
EY 8.13 11.68 11.33 12.19 11.91 8.05 11.09 -18.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.96 0.74 0.75 0.75 0.74 0.73 52.94%

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