[LBS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.33%
YoY- -87.52%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 707,730 523,372 668,265 662,230 696,398 581,692 533,533 20.78%
PBT 94,422 76,080 104,129 96,725 98,590 72,412 426,902 -63.52%
Tax -33,882 -33,292 -37,035 -37,160 -38,490 -30,136 -29,578 9.50%
NP 60,540 42,788 67,094 59,565 60,100 42,276 397,324 -71.57%
-
NP to SH 66,618 46,272 69,930 62,088 61,882 44,760 392,663 -69.45%
-
Tax Rate 35.88% 43.76% 35.57% 38.42% 39.04% 41.62% 6.93% -
Total Cost 647,190 480,584 601,171 602,665 636,298 539,416 136,209 183.43%
-
Net Worth 1,024,892 981,688 915,194 884,411 861,343 869,810 751,870 23.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 447 - - - 326 -
Div Payout % - - 0.64% - - - 0.08% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,024,892 981,688 915,194 884,411 861,343 869,810 751,870 23.00%
NOSH 533,798 530,642 497,388 488,625 481,197 470,168 408,625 19.55%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.55% 8.18% 10.04% 8.99% 8.63% 7.27% 74.47% -
ROE 6.50% 4.71% 7.64% 7.02% 7.18% 5.15% 52.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 132.58 98.63 134.35 135.53 144.72 123.72 130.57 1.02%
EPS 12.48 8.72 14.06 12.71 12.86 9.52 96.09 -74.44%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.08 -
NAPS 1.92 1.85 1.84 1.81 1.79 1.85 1.84 2.88%
Adjusted Per Share Value based on latest NOSH - 488,281
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.72 32.33 41.28 40.91 43.02 35.93 32.96 20.78%
EPS 4.12 2.86 4.32 3.84 3.82 2.76 24.26 -69.43%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 0.6331 0.6064 0.5654 0.5463 0.5321 0.5373 0.4645 22.99%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.60 1.51 1.63 1.69 1.70 1.73 1.56 -
P/RPS 1.21 1.53 1.21 1.25 1.17 1.40 1.19 1.12%
P/EPS 12.82 17.32 11.59 13.30 13.22 18.17 1.62 298.62%
EY 7.80 5.77 8.63 7.52 7.56 5.50 61.60 -74.87%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
P/NAPS 0.83 0.82 0.89 0.93 0.95 0.94 0.85 -1.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 -
Price 1.30 1.65 1.55 1.66 1.69 1.73 1.73 -
P/RPS 0.98 1.67 1.15 1.22 1.17 1.40 1.32 -18.05%
P/EPS 10.42 18.92 11.02 13.06 13.14 18.17 1.80 223.43%
EY 9.60 5.28 9.07 7.65 7.61 5.50 55.55 -69.07%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
P/NAPS 0.68 0.89 0.84 0.92 0.94 0.94 0.94 -19.46%

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