[LBS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 210.12%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 108,203 509,644 376,659 229,371 106,136 449,565 302,060 -49.52%
PBT 16,136 75,014 57,610 37,089 14,556 62,777 45,745 -50.04%
Tax -3,054 -36,011 -24,391 -14,915 -5,953 -24,724 -15,740 -66.45%
NP 13,082 39,003 33,219 22,174 8,603 38,053 30,005 -42.47%
-
NP to SH 12,704 37,159 29,825 19,497 6,287 34,300 27,704 -40.50%
-
Tax Rate 18.93% 48.01% 42.34% 40.21% 40.90% 39.38% 34.41% -
Total Cost 95,121 470,641 343,440 207,197 97,533 411,512 272,055 -50.33%
-
Net Worth 453,986 444,804 433,748 439,260 420,419 421,313 417,298 5.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 453,986 444,804 433,748 439,260 420,419 421,313 417,298 5.77%
NOSH 381,501 383,451 383,848 385,316 385,705 386,526 386,387 -0.84%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.09% 7.65% 8.82% 9.67% 8.11% 8.46% 9.93% -
ROE 2.80% 8.35% 6.88% 4.44% 1.50% 8.14% 6.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.36 132.91 98.13 59.53 27.52 116.31 78.18 -49.10%
EPS 3.33 9.70 7.76 5.06 1.63 8.87 7.17 -39.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.16 1.13 1.14 1.09 1.09 1.08 6.67%
Adjusted Per Share Value based on latest NOSH - 385,131
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.85 32.25 23.84 14.51 6.72 28.45 19.11 -49.50%
EPS 0.80 2.35 1.89 1.23 0.40 2.17 1.75 -40.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2873 0.2815 0.2745 0.278 0.266 0.2666 0.2641 5.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.93 0.84 0.86 0.79 0.82 0.77 0.67 -
P/RPS 3.28 0.63 0.88 1.33 2.98 0.66 0.86 143.91%
P/EPS 27.93 8.67 11.07 15.61 50.31 8.68 9.34 107.42%
EY 3.58 11.54 9.03 6.41 1.99 11.52 10.70 -51.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.76 0.69 0.75 0.71 0.62 16.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 -
Price 1.14 0.855 0.85 0.85 0.81 0.80 0.81 -
P/RPS 4.02 0.64 0.87 1.43 2.94 0.69 1.04 146.09%
P/EPS 34.23 8.82 10.94 16.80 49.69 9.02 11.30 109.21%
EY 2.92 11.33 9.14 5.95 2.01 11.09 8.85 -52.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.74 0.75 0.75 0.74 0.73 0.75 17.87%

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