[LBS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -19.02%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 211,993 235,656 130,632 281,298 238,598 162,616 198,928 4.31%
PBT 87,201 149,670 7,024 13,779 17,696 8,716 5,304 543.27%
Tax -2,541 -1,892 -1,724 -4,390 -10,634 -8,172 -4,860 -35.02%
NP 84,660 147,778 5,300 9,389 7,061 544 444 3181.28%
-
NP to SH 83,248 144,448 4,456 5,603 6,918 8,706 2,784 857.44%
-
Tax Rate 2.91% 1.26% 24.54% 31.86% 60.09% 93.76% 91.63% -
Total Cost 127,333 87,878 125,332 271,909 231,537 162,072 198,484 -25.55%
-
Net Worth 481,462 489,197 395,662 393,273 388,214 385,221 386,666 15.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 481,462 489,197 395,662 393,273 388,214 385,221 386,666 15.69%
NOSH 385,169 385,194 384,137 385,562 384,370 385,221 386,666 -0.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 39.94% 62.71% 4.06% 3.34% 2.96% 0.33% 0.22% -
ROE 17.29% 29.53% 1.13% 1.42% 1.78% 2.26% 0.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.04 61.18 34.01 72.96 62.08 42.21 51.45 4.58%
EPS 21.61 37.50 1.16 1.46 1.80 2.26 0.72 859.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.03 1.02 1.01 1.00 1.00 15.99%
Adjusted Per Share Value based on latest NOSH - 392,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.10 14.56 8.07 17.38 14.74 10.05 12.29 4.33%
EPS 5.14 8.92 0.28 0.35 0.43 0.54 0.17 864.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2974 0.3022 0.2444 0.2429 0.2398 0.238 0.2389 15.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.34 0.43 0.56 0.67 0.79 0.67 -
P/RPS 0.55 0.56 1.26 0.77 1.08 1.87 1.30 -43.55%
P/EPS 1.39 0.91 37.07 38.54 37.22 34.96 93.06 -93.88%
EY 72.04 110.29 2.70 2.60 2.69 2.86 1.07 1542.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.42 0.55 0.66 0.79 0.67 -49.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 28/05/07 -
Price 0.25 0.32 0.38 0.46 0.57 0.63 0.75 -
P/RPS 0.45 0.52 1.12 0.63 0.92 1.49 1.46 -54.27%
P/EPS 1.16 0.85 32.76 31.65 31.67 27.88 104.17 -94.97%
EY 86.45 117.19 3.05 3.16 3.16 3.59 0.96 1892.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.37 0.45 0.56 0.63 0.75 -58.47%

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