[LBS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.22%
YoY- 119.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 240,273 161,921 80,138 273,509 209,307 146,231 65,079 138.68%
PBT 39,947 23,788 11,627 47,487 33,806 22,344 10,233 147.71%
Tax -15,589 -9,606 -6,001 -19,783 -14,316 -9,983 -4,774 119.94%
NP 24,358 14,182 5,626 27,704 19,490 12,361 5,459 170.78%
-
NP to SH 24,358 14,182 5,626 27,523 19,490 12,361 5,459 170.78%
-
Tax Rate 39.02% 40.38% 51.61% 41.66% 42.35% 44.68% 46.65% -
Total Cost 215,915 147,739 74,512 245,805 189,817 133,870 59,620 135.64%
-
Net Worth 193,009 197,143 188,752 185,159 171,028 165,468 159,267 13.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 193,009 197,143 188,752 185,159 171,028 165,468 159,267 13.65%
NOSH 280,945 280,831 281,300 278,855 280,835 280,931 281,391 -0.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.14% 8.76% 7.02% 10.13% 9.31% 8.45% 8.39% -
ROE 12.62% 7.19% 2.98% 14.86% 11.40% 7.47% 3.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 85.52 57.66 28.49 98.08 74.53 52.05 23.13 138.91%
EPS 8.67 5.05 2.00 9.87 6.94 4.40 1.94 171.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 0.702 0.671 0.664 0.609 0.589 0.566 13.77%
Adjusted Per Share Value based on latest NOSH - 274,163
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.84 10.00 4.95 16.90 12.93 9.03 4.02 138.66%
EPS 1.50 0.88 0.35 1.70 1.20 0.76 0.34 168.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1218 0.1166 0.1144 0.1057 0.1022 0.0984 13.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.29 0.89 0.64 0.81 0.76 1.00 1.11 -
P/RPS 1.51 1.54 2.25 0.83 1.02 1.92 4.80 -53.71%
P/EPS 14.88 17.62 32.00 8.21 10.95 22.73 57.22 -59.22%
EY 6.72 5.67 3.13 12.19 9.13 4.40 1.75 145.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.27 0.95 1.22 1.25 1.70 1.96 -2.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 19/08/02 31/05/02 -
Price 1.45 1.18 0.81 0.69 0.80 0.97 1.03 -
P/RPS 1.70 2.05 2.84 0.70 1.07 1.86 4.45 -47.31%
P/EPS 16.72 23.37 40.50 6.99 11.53 22.05 53.09 -53.67%
EY 5.98 4.28 2.47 14.30 8.68 4.54 1.88 116.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.68 1.21 1.04 1.31 1.65 1.82 10.34%

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