[LBS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 23.81%
YoY- 107.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 376,659 229,371 106,136 449,565 302,060 177,046 76,461 188.67%
PBT 57,610 37,089 14,556 62,777 45,745 29,472 14,817 146.65%
Tax -24,391 -14,915 -5,953 -24,724 -15,740 -7,396 -3,765 246.33%
NP 33,219 22,174 8,603 38,053 30,005 22,076 11,052 107.85%
-
NP to SH 29,825 19,497 6,287 34,300 27,704 19,571 9,458 114.59%
-
Tax Rate 42.34% 40.21% 40.90% 39.38% 34.41% 25.10% 25.41% -
Total Cost 343,440 207,197 97,533 411,512 272,055 154,970 65,409 201.18%
-
Net Worth 433,748 439,260 420,419 421,313 417,298 398,382 443,946 -1.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 433,748 439,260 420,419 421,313 417,298 398,382 443,946 -1.53%
NOSH 383,848 385,316 385,705 386,526 386,387 386,778 386,040 -0.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.82% 9.67% 8.11% 8.46% 9.93% 12.47% 14.45% -
ROE 6.88% 4.44% 1.50% 8.14% 6.64% 4.91% 2.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 98.13 59.53 27.52 116.31 78.18 45.77 19.81 189.74%
EPS 7.76 5.06 1.63 8.87 7.17 5.06 2.45 115.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.09 1.09 1.08 1.03 1.15 -1.15%
Adjusted Per Share Value based on latest NOSH - 386,952
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.84 14.51 6.72 28.45 19.11 11.20 4.84 188.65%
EPS 1.89 1.23 0.40 2.17 1.75 1.24 0.60 114.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.278 0.266 0.2666 0.2641 0.2521 0.2809 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.86 0.79 0.82 0.77 0.67 0.86 0.58 -
P/RPS 0.88 1.33 2.98 0.66 0.86 1.88 2.93 -55.05%
P/EPS 11.07 15.61 50.31 8.68 9.34 17.00 23.67 -39.66%
EY 9.03 6.41 1.99 11.52 10.70 5.88 4.22 65.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.75 0.71 0.62 0.83 0.50 32.09%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 25/08/11 26/05/11 -
Price 0.85 0.85 0.81 0.80 0.81 0.75 0.68 -
P/RPS 0.87 1.43 2.94 0.69 1.04 1.64 3.43 -59.82%
P/EPS 10.94 16.80 49.69 9.02 11.30 14.82 27.76 -46.15%
EY 9.14 5.95 2.01 11.09 8.85 6.75 3.60 85.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.74 0.73 0.75 0.73 0.59 17.29%

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