[LBS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.5%
YoY- -87.52%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 353,865 130,843 668,265 496,673 348,199 145,423 533,533 -24.00%
PBT 47,211 19,020 104,129 72,544 49,295 18,103 426,902 -77.05%
Tax -16,941 -8,323 -37,035 -27,870 -19,245 -7,534 -29,578 -31.10%
NP 30,270 10,697 67,094 44,674 30,050 10,569 397,324 -82.11%
-
NP to SH 33,309 11,568 69,930 46,566 30,941 11,190 392,663 -80.78%
-
Tax Rate 35.88% 43.76% 35.57% 38.42% 39.04% 41.62% 6.93% -
Total Cost 323,595 120,146 601,171 451,999 318,149 134,854 136,209 78.32%
-
Net Worth 1,024,892 981,688 915,194 884,411 861,343 869,810 751,870 23.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 447 - - - 326 -
Div Payout % - - 0.64% - - - 0.08% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,024,892 981,688 915,194 884,411 861,343 869,810 751,870 23.00%
NOSH 533,798 530,642 497,388 488,625 481,197 470,168 408,625 19.55%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.55% 8.18% 10.04% 8.99% 8.63% 7.27% 74.47% -
ROE 3.25% 1.18% 7.64% 5.27% 3.59% 1.29% 52.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 66.29 24.66 134.35 101.65 72.36 30.93 130.57 -36.43%
EPS 6.24 2.18 14.06 9.53 6.43 2.38 96.09 -83.92%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.08 -
NAPS 1.92 1.85 1.84 1.81 1.79 1.85 1.84 2.88%
Adjusted Per Share Value based on latest NOSH - 488,281
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.86 8.08 41.28 30.68 21.51 8.98 32.96 -24.00%
EPS 2.06 0.71 4.32 2.88 1.91 0.69 24.26 -80.76%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 0.6331 0.6064 0.5654 0.5463 0.5321 0.5373 0.4645 22.99%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.60 1.51 1.63 1.69 1.70 1.73 1.56 -
P/RPS 2.41 6.12 1.21 1.66 2.35 5.59 1.19 60.27%
P/EPS 25.64 69.27 11.59 17.73 26.44 72.69 1.62 533.57%
EY 3.90 1.44 8.63 5.64 3.78 1.38 61.60 -84.19%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
P/NAPS 0.83 0.82 0.89 0.93 0.95 0.94 0.85 -1.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 -
Price 1.30 1.65 1.55 1.66 1.69 1.73 1.73 -
P/RPS 1.96 6.69 1.15 1.63 2.34 5.59 1.32 30.24%
P/EPS 20.83 75.69 11.02 17.42 26.28 72.69 1.80 413.91%
EY 4.80 1.32 9.07 5.74 3.80 1.38 55.55 -80.54%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
P/NAPS 0.68 0.89 0.84 0.92 0.94 0.94 0.94 -19.46%

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