[LBS] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 76.51%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 130,843 171,592 148,474 202,776 145,423 156,151 134,969 -2.05%
PBT 19,020 31,585 23,249 31,192 18,103 29,291 358,083 -85.89%
Tax -8,323 -9,165 -8,625 -11,711 -7,534 -8,545 -10,913 -16.53%
NP 10,697 22,420 14,624 19,481 10,569 20,746 347,170 -90.19%
-
NP to SH 11,568 23,364 15,625 19,751 11,190 19,444 346,299 -89.64%
-
Tax Rate 43.76% 29.02% 37.10% 37.54% 41.62% 29.17% 3.05% -
Total Cost 120,146 149,172 133,850 183,295 134,854 135,405 -212,201 -
-
Net Worth 981,688 944,657 883,789 862,299 869,810 752,626 755,278 19.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 298 - - - 327 311 -
Div Payout % - 1.28% - - - 1.68% 0.09% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 981,688 944,657 883,789 862,299 869,810 752,626 755,278 19.11%
NOSH 530,642 497,188 488,281 481,731 470,168 409,036 389,318 22.95%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.18% 13.07% 9.85% 9.61% 7.27% 13.29% 257.22% -
ROE 1.18% 2.47% 1.77% 2.29% 1.29% 2.58% 45.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.66 34.51 30.41 42.09 30.93 38.18 34.67 -20.33%
EPS 2.18 4.70 3.20 4.10 2.38 4.76 88.95 -91.58%
DPS 0.00 0.06 0.00 0.00 0.00 0.08 0.08 -
NAPS 1.85 1.90 1.81 1.79 1.85 1.84 1.94 -3.12%
Adjusted Per Share Value based on latest NOSH - 481,731
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.31 10.90 9.43 12.88 9.23 9.92 8.57 -2.03%
EPS 0.73 1.48 0.99 1.25 0.71 1.23 21.99 -89.69%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.6234 0.5999 0.5612 0.5476 0.5524 0.4779 0.4796 19.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.51 1.63 1.69 1.70 1.73 1.56 1.87 -
P/RPS 6.12 4.72 5.56 4.04 5.59 4.09 5.39 8.84%
P/EPS 69.27 34.69 52.81 41.46 72.69 32.82 2.10 930.72%
EY 1.44 2.88 1.89 2.41 1.38 3.05 47.57 -90.30%
DY 0.00 0.04 0.00 0.00 0.00 0.05 0.04 -
P/NAPS 0.82 0.86 0.93 0.95 0.94 0.85 0.96 -9.98%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 -
Price 1.65 1.55 1.66 1.69 1.73 1.73 1.66 -
P/RPS 6.69 4.49 5.46 4.01 5.59 4.53 4.79 24.97%
P/EPS 75.69 32.98 51.88 41.22 72.69 36.39 1.87 1081.52%
EY 1.32 3.03 1.93 2.43 1.38 2.75 53.58 -91.55%
DY 0.00 0.04 0.00 0.00 0.00 0.05 0.05 -
P/NAPS 0.89 0.82 0.92 0.94 0.94 0.94 0.86 2.31%

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