[LBS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.56%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 503,176 484,824 432,812 509,644 502,212 458,742 424,544 11.98%
PBT 530,146 79,052 64,544 75,014 76,813 74,178 58,224 335.45%
Tax -28,042 -20,236 -12,216 -36,011 -32,521 -29,830 -23,812 11.50%
NP 502,104 58,816 52,328 39,003 44,292 44,348 34,412 496.13%
-
NP to SH 497,625 53,840 50,816 37,159 39,766 38,994 25,148 630.25%
-
Tax Rate 5.29% 25.60% 18.93% 48.01% 42.34% 40.21% 40.90% -
Total Cost 1,072 426,008 380,484 470,641 457,920 414,394 390,132 -98.03%
-
Net Worth 755,236 479,762 453,986 444,804 433,748 439,260 420,419 47.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 415 - - - - - - -
Div Payout % 0.08% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 755,236 479,762 453,986 444,804 433,748 439,260 420,419 47.72%
NOSH 389,296 380,763 381,501 383,451 383,848 385,316 385,705 0.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 99.79% 12.13% 12.09% 7.65% 8.82% 9.67% 8.11% -
ROE 65.89% 11.22% 11.19% 8.35% 9.17% 8.88% 5.98% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 129.25 127.33 113.45 132.91 130.84 119.06 110.07 11.29%
EPS 127.83 14.14 13.32 9.70 10.35 10.12 6.52 625.77%
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.26 1.19 1.16 1.13 1.14 1.09 46.81%
Adjusted Per Share Value based on latest NOSH - 383,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.08 29.95 26.74 31.48 31.02 28.34 26.23 11.96%
EPS 30.74 3.33 3.14 2.30 2.46 2.41 1.55 631.35%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4665 0.2964 0.2804 0.2748 0.2679 0.2713 0.2597 47.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.87 1.25 0.93 0.84 0.86 0.79 0.82 -
P/RPS 1.45 0.98 0.82 0.63 0.66 0.66 0.74 56.52%
P/EPS 1.46 8.84 6.98 8.67 8.30 7.81 12.58 -76.17%
EY 68.36 11.31 14.32 11.54 12.05 12.81 7.95 319.16%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.78 0.72 0.76 0.69 0.75 17.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.66 1.74 1.14 0.855 0.85 0.85 0.81 -
P/RPS 1.28 1.37 1.00 0.64 0.65 0.71 0.74 44.04%
P/EPS 1.30 12.31 8.56 8.82 8.20 8.40 12.42 -77.75%
EY 77.00 8.13 11.68 11.33 12.19 11.91 8.05 349.98%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.38 0.96 0.74 0.75 0.75 0.74 10.52%

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