[LBS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 111.9%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 145,423 533,533 377,382 242,412 108,203 509,644 376,659 -47.00%
PBT 18,103 426,902 397,610 39,526 16,136 75,014 57,610 -53.81%
Tax -7,534 -29,578 -21,032 -10,118 -3,054 -36,011 -24,391 -54.33%
NP 10,569 397,324 376,578 29,408 13,082 39,003 33,219 -53.42%
-
NP to SH 11,190 392,663 373,219 26,920 12,704 37,159 29,825 -48.01%
-
Tax Rate 41.62% 6.93% 5.29% 25.60% 18.93% 48.01% 42.34% -
Total Cost 134,854 136,209 804 213,004 95,121 470,641 343,440 -46.40%
-
Net Worth 869,810 751,870 755,236 479,762 453,986 444,804 433,748 59.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 326 311 - - - - -
Div Payout % - 0.08% 0.08% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 869,810 751,870 755,236 479,762 453,986 444,804 433,748 59.08%
NOSH 470,168 408,625 389,296 380,763 381,501 383,451 383,848 14.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.27% 74.47% 99.79% 12.13% 12.09% 7.65% 8.82% -
ROE 1.29% 52.22% 49.42% 5.61% 2.80% 8.35% 6.88% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.93 130.57 96.94 63.66 28.36 132.91 98.13 -53.71%
EPS 2.38 96.09 95.87 7.07 3.33 9.70 7.76 -54.55%
DPS 0.00 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.84 1.94 1.26 1.19 1.16 1.13 38.95%
Adjusted Per Share Value based on latest NOSH - 381,126
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.20 33.76 23.88 15.34 6.85 32.25 23.84 -47.02%
EPS 0.71 24.85 23.62 1.70 0.80 2.35 1.89 -47.96%
DPS 0.00 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.5504 0.4758 0.4779 0.3036 0.2873 0.2815 0.2745 59.07%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.73 1.56 1.87 1.25 0.93 0.84 0.86 -
P/RPS 5.59 1.19 1.93 1.96 3.28 0.63 0.88 243.38%
P/EPS 72.69 1.62 1.95 17.68 27.93 8.67 11.07 251.06%
EY 1.38 61.60 51.27 5.66 3.58 11.54 9.03 -71.44%
DY 0.00 0.05 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.96 0.99 0.78 0.72 0.76 15.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 -
Price 1.73 1.73 1.66 1.74 1.14 0.855 0.85 -
P/RPS 5.59 1.32 1.71 2.73 4.02 0.64 0.87 246.00%
P/EPS 72.69 1.80 1.73 24.61 34.23 8.82 10.94 253.83%
EY 1.38 55.55 57.75 4.06 2.92 11.33 9.14 -71.67%
DY 0.00 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.86 1.38 0.96 0.74 0.75 16.26%

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