[LBS] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 110.12%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 108,203 132,985 147,288 123,235 106,136 147,505 125,014 -9.17%
PBT 16,136 17,404 20,520 22,533 14,556 17,032 16,273 -0.56%
Tax -3,054 -11,619 -9,475 -8,962 -5,953 -8,984 -8,344 -48.80%
NP 13,082 5,785 11,045 13,571 8,603 8,048 7,929 39.58%
-
NP to SH 12,704 7,335 10,328 13,210 6,287 6,596 8,133 34.58%
-
Tax Rate 18.93% 66.76% 46.17% 39.77% 40.90% 52.75% 51.28% -
Total Cost 95,121 127,200 136,243 109,664 97,533 139,457 117,085 -12.92%
-
Net Worth 453,986 383,816 435,471 439,049 420,419 386,952 418,268 5.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 453,986 383,816 435,471 439,049 420,419 386,952 418,268 5.60%
NOSH 381,501 383,816 385,373 385,131 385,705 386,952 387,285 -0.99%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.09% 4.35% 7.50% 11.01% 8.11% 5.46% 6.34% -
ROE 2.80% 1.91% 2.37% 3.01% 1.50% 1.70% 1.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.36 34.65 38.22 32.00 27.52 38.12 32.28 -8.26%
EPS 3.33 1.92 2.69 3.43 1.63 1.71 2.10 35.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.13 1.14 1.09 1.00 1.08 6.67%
Adjusted Per Share Value based on latest NOSH - 385,131
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.85 8.42 9.32 7.80 6.72 9.33 7.91 -9.13%
EPS 0.80 0.46 0.65 0.84 0.40 0.42 0.51 34.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2873 0.2429 0.2756 0.2778 0.266 0.2449 0.2647 5.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.93 0.84 0.86 0.79 0.82 0.77 0.67 -
P/RPS 3.28 2.42 2.25 2.47 2.98 2.02 2.08 35.44%
P/EPS 27.93 43.95 32.09 23.03 50.31 45.17 31.90 -8.47%
EY 3.58 2.28 3.12 4.34 1.99 2.21 3.13 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.76 0.69 0.75 0.77 0.62 16.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 -
Price 1.14 0.855 0.85 0.85 0.81 0.80 0.81 -
P/RPS 4.02 2.47 2.22 2.66 2.94 2.10 2.51 36.84%
P/EPS 34.23 44.74 31.72 24.78 49.69 46.93 38.57 -7.64%
EY 2.92 2.24 3.15 4.04 2.01 2.13 2.59 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.86 0.75 0.75 0.74 0.80 0.75 17.87%

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