[LBS] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.93%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 96,095 72,082 107,501 78,352 81,783 80,138 64,202 30.88%
PBT 15,704 10,292 10,484 16,159 12,161 11,627 13,681 9.63%
Tax -5,133 -2,135 -1,632 -5,983 -3,605 -6,001 -5,467 -4.11%
NP 10,571 8,157 8,852 10,176 8,556 5,626 8,214 18.33%
-
NP to SH 10,571 8,157 8,852 10,176 8,556 5,626 8,033 20.10%
-
Tax Rate 32.69% 20.74% 15.57% 37.03% 29.64% 51.61% 39.96% -
Total Cost 85,524 63,925 98,649 68,176 73,227 74,512 55,988 32.67%
-
Net Worth 304,736 269,507 225,982 193,119 196,928 188,752 182,044 41.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 6,851 - - - - - -
Div Payout % - 84.00% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 304,736 269,507 225,982 193,119 196,928 188,752 182,044 41.02%
NOSH 364,517 326,280 302,116 281,104 280,524 281,300 274,163 20.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.00% 11.32% 8.23% 12.99% 10.46% 7.02% 12.79% -
ROE 3.47% 3.03% 3.92% 5.27% 4.34% 2.98% 4.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.36 22.09 35.58 27.87 29.15 28.49 23.42 8.21%
EPS 2.90 2.50 2.93 3.62 3.05 2.00 2.93 -0.68%
DPS 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.836 0.826 0.748 0.687 0.702 0.671 0.664 16.61%
Adjusted Per Share Value based on latest NOSH - 281,104
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.94 4.45 6.64 4.84 5.05 4.95 3.97 30.84%
EPS 0.65 0.50 0.55 0.63 0.53 0.35 0.50 19.13%
DPS 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1665 0.1396 0.1193 0.1217 0.1166 0.1125 40.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.44 2.03 1.38 1.29 0.89 0.64 0.81 -
P/RPS 5.46 9.19 3.88 4.63 3.05 2.25 3.46 35.58%
P/EPS 49.66 81.20 47.10 35.64 29.18 32.00 27.65 47.80%
EY 2.01 1.23 2.12 2.81 3.43 3.13 3.62 -32.46%
DY 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.46 1.84 1.88 1.27 0.95 1.22 25.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.29 1.55 1.89 1.45 1.18 0.81 0.69 -
P/RPS 4.89 7.02 5.31 5.20 4.05 2.84 2.95 40.10%
P/EPS 44.48 62.00 64.51 40.06 38.69 40.50 23.55 52.85%
EY 2.25 1.61 1.55 2.50 2.58 2.47 4.25 -34.58%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.88 2.53 2.11 1.68 1.21 1.04 29.94%

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