[LBS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -88.6%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 668,265 662,230 696,398 581,692 533,533 503,176 484,824 23.78%
PBT 104,129 96,725 98,590 72,412 426,902 530,146 79,052 20.10%
Tax -37,035 -37,160 -38,490 -30,136 -29,578 -28,042 -20,236 49.45%
NP 67,094 59,565 60,100 42,276 397,324 502,104 58,816 9.14%
-
NP to SH 69,930 62,088 61,882 44,760 392,663 497,625 53,840 18.98%
-
Tax Rate 35.57% 38.42% 39.04% 41.62% 6.93% 5.29% 25.60% -
Total Cost 601,171 602,665 636,298 539,416 136,209 1,072 426,008 25.73%
-
Net Worth 915,194 884,411 861,343 869,810 751,870 755,236 479,762 53.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 447 - - - 326 415 - -
Div Payout % 0.64% - - - 0.08% 0.08% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 915,194 884,411 861,343 869,810 751,870 755,236 479,762 53.63%
NOSH 497,388 488,625 481,197 470,168 408,625 389,296 380,763 19.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.04% 8.99% 8.63% 7.27% 74.47% 99.79% 12.13% -
ROE 7.64% 7.02% 7.18% 5.15% 52.22% 65.89% 11.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 134.35 135.53 144.72 123.72 130.57 129.25 127.33 3.63%
EPS 14.06 12.71 12.86 9.52 96.09 127.83 14.14 -0.37%
DPS 0.09 0.00 0.00 0.00 0.08 0.11 0.00 -
NAPS 1.84 1.81 1.79 1.85 1.84 1.94 1.26 28.62%
Adjusted Per Share Value based on latest NOSH - 470,168
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.28 40.91 43.02 35.93 32.96 31.08 29.95 23.77%
EPS 4.32 3.84 3.82 2.76 24.26 30.74 3.33 18.89%
DPS 0.03 0.00 0.00 0.00 0.02 0.03 0.00 -
NAPS 0.5654 0.5463 0.5321 0.5373 0.4645 0.4665 0.2964 53.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.63 1.69 1.70 1.73 1.56 1.87 1.25 -
P/RPS 1.21 1.25 1.17 1.40 1.19 1.45 0.98 15.04%
P/EPS 11.59 13.30 13.22 18.17 1.62 1.46 8.84 19.73%
EY 8.63 7.52 7.56 5.50 61.60 68.36 11.31 -16.45%
DY 0.06 0.00 0.00 0.00 0.05 0.06 0.00 -
P/NAPS 0.89 0.93 0.95 0.94 0.85 0.96 0.99 -6.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 -
Price 1.55 1.66 1.69 1.73 1.73 1.66 1.74 -
P/RPS 1.15 1.22 1.17 1.40 1.32 1.28 1.37 -10.98%
P/EPS 11.02 13.06 13.14 18.17 1.80 1.30 12.31 -7.09%
EY 9.07 7.65 7.61 5.50 55.55 77.00 8.13 7.54%
DY 0.06 0.00 0.00 0.00 0.05 0.06 0.00 -
P/NAPS 0.84 0.92 0.94 0.94 0.94 0.86 1.38 -28.11%

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