[LBS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.56%
YoY- 3.06%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 347,774 240,273 161,921 80,138 273,509 209,307 146,231 77.89%
PBT 50,431 39,947 23,788 11,627 47,487 33,806 22,344 71.80%
Tax -17,221 -15,589 -9,606 -6,001 -19,783 -14,316 -9,983 43.69%
NP 33,210 24,358 14,182 5,626 27,704 19,490 12,361 92.91%
-
NP to SH 33,210 24,358 14,182 5,626 27,523 19,490 12,361 92.91%
-
Tax Rate 34.15% 39.02% 40.38% 51.61% 41.66% 42.35% 44.68% -
Total Cost 314,564 215,915 147,739 74,512 245,805 189,817 133,870 76.47%
-
Net Worth 214,147 193,009 197,143 188,752 185,159 171,028 165,468 18.70%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 14,314 - - - - - - -
Div Payout % 43.10% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 214,147 193,009 197,143 188,752 185,159 171,028 165,468 18.70%
NOSH 286,293 280,945 280,831 281,300 278,855 280,835 280,931 1.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.55% 10.14% 8.76% 7.02% 10.13% 9.31% 8.45% -
ROE 15.51% 12.62% 7.19% 2.98% 14.86% 11.40% 7.47% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 121.47 85.52 57.66 28.49 98.08 74.53 52.05 75.66%
EPS 11.60 8.67 5.05 2.00 9.87 6.94 4.40 90.50%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.687 0.702 0.671 0.664 0.609 0.589 17.22%
Adjusted Per Share Value based on latest NOSH - 281,300
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.01 15.20 10.25 5.07 17.31 13.25 9.25 77.95%
EPS 2.10 1.54 0.90 0.36 1.74 1.23 0.78 93.18%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1221 0.1248 0.1194 0.1172 0.1082 0.1047 18.70%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.38 1.29 0.89 0.64 0.81 0.76 1.00 -
P/RPS 1.14 1.51 1.54 2.25 0.83 1.02 1.92 -29.28%
P/EPS 11.90 14.88 17.62 32.00 8.21 10.95 22.73 -34.96%
EY 8.41 6.72 5.67 3.13 12.19 9.13 4.40 53.83%
DY 3.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.88 1.27 0.95 1.22 1.25 1.70 5.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 19/08/02 -
Price 1.89 1.45 1.18 0.81 0.69 0.80 0.97 -
P/RPS 1.56 1.70 2.05 2.84 0.70 1.07 1.86 -11.03%
P/EPS 16.29 16.72 23.37 40.50 6.99 11.53 22.05 -18.23%
EY 6.14 5.98 4.28 2.47 14.30 8.68 4.54 22.22%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.11 1.68 1.21 1.04 1.31 1.65 32.86%

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