[LBS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.21%
YoY- 956.71%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 496,673 348,199 145,423 533,533 377,382 242,412 108,203 175.94%
PBT 72,544 49,295 18,103 426,902 397,610 39,526 16,136 172.14%
Tax -27,870 -19,245 -7,534 -29,578 -21,032 -10,118 -3,054 336.10%
NP 44,674 30,050 10,569 397,324 376,578 29,408 13,082 126.60%
-
NP to SH 46,566 30,941 11,190 392,663 373,219 26,920 12,704 137.54%
-
Tax Rate 38.42% 39.04% 41.62% 6.93% 5.29% 25.60% 18.93% -
Total Cost 451,999 318,149 134,854 136,209 804 213,004 95,121 182.37%
-
Net Worth 884,411 861,343 869,810 751,870 755,236 479,762 453,986 55.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 326 311 - - -
Div Payout % - - - 0.08% 0.08% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 884,411 861,343 869,810 751,870 755,236 479,762 453,986 55.91%
NOSH 488,625 481,197 470,168 408,625 389,296 380,763 381,501 17.92%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.99% 8.63% 7.27% 74.47% 99.79% 12.13% 12.09% -
ROE 5.27% 3.59% 1.29% 52.22% 49.42% 5.61% 2.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 101.65 72.36 30.93 130.57 96.94 63.66 28.36 134.02%
EPS 9.53 6.43 2.38 96.09 95.87 7.07 3.33 101.44%
DPS 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
NAPS 1.81 1.79 1.85 1.84 1.94 1.26 1.19 32.22%
Adjusted Per Share Value based on latest NOSH - 409,036
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.54 22.11 9.23 33.88 23.96 15.39 6.87 175.97%
EPS 2.96 1.96 0.71 24.94 23.70 1.71 0.81 137.06%
DPS 0.00 0.00 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.5616 0.547 0.5524 0.4775 0.4796 0.3047 0.2883 55.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.69 1.70 1.73 1.56 1.87 1.25 0.93 -
P/RPS 1.66 2.35 5.59 1.19 1.93 1.96 3.28 -36.46%
P/EPS 17.73 26.44 72.69 1.62 1.95 17.68 27.93 -26.11%
EY 5.64 3.78 1.38 61.60 51.27 5.66 3.58 35.35%
DY 0.00 0.00 0.00 0.05 0.04 0.00 0.00 -
P/NAPS 0.93 0.95 0.94 0.85 0.96 0.99 0.78 12.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 29/05/13 -
Price 1.66 1.69 1.73 1.73 1.66 1.74 1.14 -
P/RPS 1.63 2.34 5.59 1.32 1.71 2.73 4.02 -45.18%
P/EPS 17.42 26.28 72.69 1.80 1.73 24.61 34.23 -36.23%
EY 5.74 3.80 1.38 55.55 57.75 4.06 2.92 56.85%
DY 0.00 0.00 0.00 0.05 0.05 0.00 0.00 -
P/NAPS 0.92 0.94 0.94 0.94 0.86 1.38 0.96 -2.79%

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