[LBS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.67%
YoY- -33.53%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 509,644 376,659 229,371 106,136 449,565 302,060 177,046 101.71%
PBT 75,014 57,610 37,089 14,556 62,777 45,745 29,472 85.89%
Tax -36,011 -24,391 -14,915 -5,953 -24,724 -15,740 -7,396 185.89%
NP 39,003 33,219 22,174 8,603 38,053 30,005 22,076 45.89%
-
NP to SH 37,159 29,825 19,497 6,287 34,300 27,704 19,571 53.03%
-
Tax Rate 48.01% 42.34% 40.21% 40.90% 39.38% 34.41% 25.10% -
Total Cost 470,641 343,440 207,197 97,533 411,512 272,055 154,970 109.00%
-
Net Worth 444,804 433,748 439,260 420,419 421,313 417,298 398,382 7.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 444,804 433,748 439,260 420,419 421,313 417,298 398,382 7.58%
NOSH 383,451 383,848 385,316 385,705 386,526 386,387 386,778 -0.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.65% 8.82% 9.67% 8.11% 8.46% 9.93% 12.47% -
ROE 8.35% 6.88% 4.44% 1.50% 8.14% 6.64% 4.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.91 98.13 59.53 27.52 116.31 78.18 45.77 102.88%
EPS 9.70 7.76 5.06 1.63 8.87 7.17 5.06 54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.14 1.09 1.09 1.08 1.03 8.20%
Adjusted Per Share Value based on latest NOSH - 385,705
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.48 23.27 14.17 6.56 27.77 18.66 10.94 101.66%
EPS 2.30 1.84 1.20 0.39 2.12 1.71 1.21 53.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2748 0.2679 0.2713 0.2597 0.2603 0.2578 0.2461 7.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.84 0.86 0.79 0.82 0.77 0.67 0.86 -
P/RPS 0.63 0.88 1.33 2.98 0.66 0.86 1.88 -51.59%
P/EPS 8.67 11.07 15.61 50.31 8.68 9.34 17.00 -36.03%
EY 11.54 9.03 6.41 1.99 11.52 10.70 5.88 56.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.69 0.75 0.71 0.62 0.83 -9.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.855 0.85 0.85 0.81 0.80 0.81 0.75 -
P/RPS 0.64 0.87 1.43 2.94 0.69 1.04 1.64 -46.44%
P/EPS 8.82 10.94 16.80 49.69 9.02 11.30 14.82 -29.13%
EY 11.33 9.14 5.95 2.01 11.09 8.85 6.75 41.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.75 0.74 0.73 0.75 0.73 0.90%

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