[LBS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.75%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 398,314 382,457 336,354 288,328 347,774 320,364 323,842 14.72%
PBT 67,627 61,713 51,992 41,168 50,431 53,262 47,576 26.28%
Tax -21,618 -17,670 -14,536 -8,540 -17,221 -20,785 -19,212 8.14%
NP 46,009 44,042 37,456 32,628 33,210 32,477 28,364 37.85%
-
NP to SH 46,009 44,042 37,456 32,628 33,210 32,477 28,364 37.85%
-
Tax Rate 31.97% 28.63% 27.96% 20.74% 34.15% 39.02% 40.38% -
Total Cost 352,305 338,414 298,898 255,700 314,564 287,886 295,478 12.38%
-
Net Worth 343,210 281,659 289,937 269,507 214,147 193,009 197,143 44.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 27,407 14,314 - - -
Div Payout % - - - 84.00% 43.10% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 343,210 281,659 289,937 269,507 214,147 193,009 197,143 44.47%
NOSH 359,382 355,182 346,814 326,280 286,293 280,945 280,831 17.78%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.55% 11.52% 11.14% 11.32% 9.55% 10.14% 8.76% -
ROE 13.41% 15.64% 12.92% 12.11% 15.51% 16.83% 14.39% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 110.83 107.68 96.98 88.37 121.47 114.03 115.32 -2.60%
EPS 12.80 12.40 10.80 10.00 11.60 11.56 10.10 17.02%
DPS 0.00 0.00 0.00 8.40 5.00 0.00 0.00 -
NAPS 0.955 0.793 0.836 0.826 0.748 0.687 0.702 22.66%
Adjusted Per Share Value based on latest NOSH - 326,280
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.21 24.20 21.28 18.25 22.01 20.27 20.49 14.74%
EPS 2.91 2.79 2.37 2.06 2.10 2.06 1.79 38.05%
DPS 0.00 0.00 0.00 1.73 0.91 0.00 0.00 -
NAPS 0.2172 0.1782 0.1835 0.1705 0.1355 0.1221 0.1248 44.44%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.18 1.19 1.44 2.03 1.38 1.29 0.89 -
P/RPS 1.06 1.11 1.48 2.30 1.14 1.13 0.77 23.62%
P/EPS 9.22 9.60 13.33 20.30 11.90 11.16 8.81 3.06%
EY 10.85 10.42 7.50 4.93 8.41 8.96 11.35 -2.94%
DY 0.00 0.00 0.00 4.14 3.62 0.00 0.00 -
P/NAPS 1.24 1.50 1.72 2.46 1.84 1.88 1.27 -1.57%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 25/08/04 27/05/04 26/02/04 19/11/03 29/08/03 -
Price 1.14 1.16 1.29 1.55 1.89 1.45 1.18 -
P/RPS 1.03 1.08 1.33 1.75 1.56 1.27 1.02 0.64%
P/EPS 8.90 9.35 11.94 15.50 16.29 12.54 11.68 -16.50%
EY 11.23 10.69 8.37 6.45 6.14 7.97 8.56 19.74%
DY 0.00 0.00 0.00 5.42 2.65 0.00 0.00 -
P/NAPS 1.19 1.46 1.54 1.88 2.53 2.11 1.68 -20.45%

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