[LBS] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.66%
YoY- -17.9%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 90,764 87,083 124,759 122,346 129,658 79,649 111,471 -12.83%
PBT 5,281 7,589 11,985 24,221 20,720 12,514 21,342 -60.68%
Tax -2,330 -3,535 -4,250 -9,063 -7,694 -2,504 -8,365 -57.44%
NP 2,951 4,054 7,735 15,158 13,026 10,010 12,977 -62.84%
-
NP to SH 1,238 2,053 4,490 11,744 11,440 9,007 12,977 -79.21%
-
Tax Rate 44.12% 46.58% 35.46% 37.42% 37.13% 20.01% 39.20% -
Total Cost 87,813 83,029 117,024 107,188 116,632 69,639 98,494 -7.38%
-
Net Worth 387,096 394,609 396,828 326,522 322,208 322,000 307,180 16.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 387,096 394,609 396,828 326,522 322,208 322,000 307,180 16.71%
NOSH 387,096 375,818 380,833 381,451 374,225 375,291 370,542 2.96%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.25% 4.66% 6.20% 12.39% 10.05% 12.57% 11.64% -
ROE 0.32% 0.52% 1.13% 3.60% 3.55% 2.80% 4.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.45 23.17 32.76 32.07 34.65 21.22 30.08 -15.33%
EPS 0.33 0.54 1.18 3.17 3.03 2.39 3.50 -79.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.042 0.856 0.861 0.858 0.829 13.35%
Adjusted Per Share Value based on latest NOSH - 381,451
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.61 5.38 7.71 7.56 8.01 4.92 6.89 -12.83%
EPS 0.08 0.13 0.28 0.73 0.71 0.56 0.80 -78.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2391 0.2438 0.2451 0.2017 0.199 0.1989 0.1898 16.69%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.69 0.41 0.63 0.79 1.09 1.18 -
P/RPS 2.47 2.98 1.25 1.96 2.28 5.14 3.92 -26.56%
P/EPS 181.35 126.31 34.78 20.46 25.84 45.42 33.69 208.09%
EY 0.55 0.79 2.88 4.89 3.87 2.20 2.97 -67.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.39 0.74 0.92 1.27 1.42 -45.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 01/06/06 27/02/06 28/11/05 29/08/05 25/05/05 25/02/05 -
Price 0.49 0.60 0.56 0.48 0.79 0.90 1.14 -
P/RPS 2.09 2.59 1.71 1.50 2.28 4.24 3.79 -32.82%
P/EPS 153.21 109.83 47.50 15.59 25.84 37.50 32.55 181.65%
EY 0.65 0.91 2.11 6.41 3.87 2.67 3.07 -64.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.54 0.56 0.92 1.05 1.38 -49.95%

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