[LBS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.14%
YoY- 107.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 502,212 458,742 424,544 449,565 402,746 354,092 305,844 39.05%
PBT 76,813 74,178 58,224 62,777 60,993 58,944 59,268 18.81%
Tax -32,521 -29,830 -23,812 -24,724 -20,986 -14,792 -15,060 66.83%
NP 44,292 44,348 34,412 38,053 40,006 44,152 44,208 0.12%
-
NP to SH 39,766 38,994 25,148 34,300 36,938 39,142 37,832 3.37%
-
Tax Rate 42.34% 40.21% 40.90% 39.38% 34.41% 25.10% 25.41% -
Total Cost 457,920 414,394 390,132 411,512 362,740 309,940 261,636 45.08%
-
Net Worth 433,748 439,260 420,419 421,313 417,298 398,382 443,946 -1.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 433,748 439,260 420,419 421,313 417,298 398,382 443,946 -1.53%
NOSH 383,848 385,316 385,705 386,526 386,387 386,778 386,040 -0.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.82% 9.67% 8.11% 8.46% 9.93% 12.47% 14.45% -
ROE 9.17% 8.88% 5.98% 8.14% 8.85% 9.83% 8.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 130.84 119.06 110.07 116.31 104.23 91.55 79.23 39.58%
EPS 10.35 10.12 6.52 8.87 9.56 10.12 9.80 3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.09 1.09 1.08 1.03 1.15 -1.15%
Adjusted Per Share Value based on latest NOSH - 386,952
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.78 29.03 26.87 28.45 25.49 22.41 19.35 39.07%
EPS 2.52 2.47 1.59 2.17 2.34 2.48 2.39 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.278 0.266 0.2666 0.2641 0.2521 0.2809 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.86 0.79 0.82 0.77 0.67 0.86 0.58 -
P/RPS 0.66 0.66 0.74 0.66 0.64 0.94 0.73 -6.48%
P/EPS 8.30 7.81 12.58 8.68 7.01 8.50 5.92 25.19%
EY 12.05 12.81 7.95 11.52 14.27 11.77 16.90 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.75 0.71 0.62 0.83 0.50 32.09%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 25/08/11 26/05/11 -
Price 0.85 0.85 0.81 0.80 0.81 0.75 0.68 -
P/RPS 0.65 0.71 0.74 0.69 0.78 0.82 0.86 -16.98%
P/EPS 8.20 8.40 12.42 9.02 8.47 7.41 6.94 11.73%
EY 12.19 11.91 8.05 11.09 11.80 13.49 14.41 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.74 0.73 0.75 0.73 0.59 17.29%

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