[LBS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1286.4%
YoY- 1151.36%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 348,199 145,423 533,533 377,382 242,412 108,203 509,644 -22.48%
PBT 49,295 18,103 426,902 397,610 39,526 16,136 75,014 -24.47%
Tax -19,245 -7,534 -29,578 -21,032 -10,118 -3,054 -36,011 -34.22%
NP 30,050 10,569 397,324 376,578 29,408 13,082 39,003 -15.99%
-
NP to SH 30,941 11,190 392,663 373,219 26,920 12,704 37,159 -11.52%
-
Tax Rate 39.04% 41.62% 6.93% 5.29% 25.60% 18.93% 48.01% -
Total Cost 318,149 134,854 136,209 804 213,004 95,121 470,641 -23.03%
-
Net Worth 861,343 869,810 751,870 755,236 479,762 453,986 444,804 55.54%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 326 311 - - - -
Div Payout % - - 0.08% 0.08% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 861,343 869,810 751,870 755,236 479,762 453,986 444,804 55.54%
NOSH 481,197 470,168 408,625 389,296 380,763 381,501 383,451 16.39%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.63% 7.27% 74.47% 99.79% 12.13% 12.09% 7.65% -
ROE 3.59% 1.29% 52.22% 49.42% 5.61% 2.80% 8.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.36 30.93 130.57 96.94 63.66 28.36 132.91 -33.39%
EPS 6.43 2.38 96.09 95.87 7.07 3.33 9.70 -24.03%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 0.00 -
NAPS 1.79 1.85 1.84 1.94 1.26 1.19 1.16 33.64%
Adjusted Per Share Value based on latest NOSH - 389,318
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.51 8.98 32.96 23.31 14.97 6.68 31.48 -22.47%
EPS 1.91 0.69 24.26 23.06 1.66 0.78 2.30 -11.68%
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.5321 0.5373 0.4645 0.4665 0.2964 0.2804 0.2748 55.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.73 1.56 1.87 1.25 0.93 0.84 -
P/RPS 2.35 5.59 1.19 1.93 1.96 3.28 0.63 141.10%
P/EPS 26.44 72.69 1.62 1.95 17.68 27.93 8.67 110.72%
EY 3.78 1.38 61.60 51.27 5.66 3.58 11.54 -52.57%
DY 0.00 0.00 0.05 0.04 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.85 0.96 0.99 0.78 0.72 20.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 -
Price 1.69 1.73 1.73 1.66 1.74 1.14 0.855 -
P/RPS 2.34 5.59 1.32 1.71 2.73 4.02 0.64 137.89%
P/EPS 26.28 72.69 1.80 1.73 24.61 34.23 8.82 107.47%
EY 3.80 1.38 55.55 57.75 4.06 2.92 11.33 -51.82%
DY 0.00 0.00 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.94 0.86 1.38 0.96 0.74 17.34%

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