[LBS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.98%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 158,995 117,828 32,658 281,298 178,949 81,308 49,732 116.56%
PBT 65,401 74,835 1,756 13,779 13,272 4,358 1,326 1235.39%
Tax -1,906 -946 -431 -4,390 -7,976 -4,086 -1,215 34.89%
NP 63,495 73,889 1,325 9,389 5,296 272 111 6711.69%
-
NP to SH 62,436 72,224 1,114 5,603 5,189 4,353 696 1887.59%
-
Tax Rate 2.91% 1.26% 24.54% 31.86% 60.10% 93.76% 91.63% -
Total Cost 95,500 43,939 31,333 271,909 173,653 81,036 49,621 54.53%
-
Net Worth 481,462 489,197 395,662 393,273 388,214 385,221 386,666 15.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 481,462 489,197 395,662 393,273 388,214 385,221 386,666 15.69%
NOSH 385,169 385,194 384,137 385,562 384,370 385,221 386,666 -0.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 39.94% 62.71% 4.06% 3.34% 2.96% 0.33% 0.22% -
ROE 12.97% 14.76% 0.28% 1.42% 1.34% 1.13% 0.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.28 30.59 8.50 72.96 46.56 21.11 12.86 117.14%
EPS 16.21 18.75 0.29 1.46 1.35 1.13 0.18 1892.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.03 1.02 1.01 1.00 1.00 15.99%
Adjusted Per Share Value based on latest NOSH - 392,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.82 7.28 2.02 17.38 11.05 5.02 3.07 116.63%
EPS 3.86 4.46 0.07 0.35 0.32 0.27 0.04 1986.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2974 0.3022 0.2444 0.2429 0.2398 0.238 0.2389 15.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.34 0.43 0.56 0.67 0.79 0.67 -
P/RPS 0.73 1.11 5.06 0.77 1.44 3.74 5.21 -72.92%
P/EPS 1.85 1.81 148.28 38.54 49.63 69.91 372.22 -97.05%
EY 54.03 55.15 0.67 2.60 2.01 1.43 0.27 3288.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.42 0.55 0.66 0.79 0.67 -49.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 28/05/07 -
Price 0.25 0.32 0.38 0.46 0.57 0.63 0.75 -
P/RPS 0.61 1.05 4.47 0.63 1.22 2.98 5.83 -77.70%
P/EPS 1.54 1.71 131.03 31.65 42.22 55.75 416.67 -97.58%
EY 64.84 58.59 0.76 3.16 2.37 1.79 0.24 4036.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.37 0.45 0.56 0.63 0.75 -58.47%

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