[LBS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -21.82%
YoY- 26.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 134,209 108,203 132,985 147,288 123,235 106,136 147,505 -6.10%
PBT 23,390 16,136 17,404 20,520 22,533 14,556 17,032 23.57%
Tax -7,064 -3,054 -11,619 -9,475 -8,962 -5,953 -8,984 -14.82%
NP 16,326 13,082 5,785 11,045 13,571 8,603 8,048 60.31%
-
NP to SH 14,216 12,704 7,335 10,328 13,210 6,287 6,596 66.93%
-
Tax Rate 30.20% 18.93% 66.76% 46.17% 39.77% 40.90% 52.75% -
Total Cost 117,883 95,121 127,200 136,243 109,664 97,533 139,457 -10.60%
-
Net Worth 480,218 453,986 383,816 435,471 439,049 420,419 386,952 15.49%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 480,218 453,986 383,816 435,471 439,049 420,419 386,952 15.49%
NOSH 381,126 381,501 383,816 385,373 385,131 385,705 386,952 -1.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.16% 12.09% 4.35% 7.50% 11.01% 8.11% 5.46% -
ROE 2.96% 2.80% 1.91% 2.37% 3.01% 1.50% 1.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.21 28.36 34.65 38.22 32.00 27.52 38.12 -5.16%
EPS 3.73 3.33 1.92 2.69 3.43 1.63 1.71 68.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.00 1.13 1.14 1.09 1.00 16.67%
Adjusted Per Share Value based on latest NOSH - 385,373
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.29 6.68 8.21 9.10 7.61 6.56 9.11 -6.09%
EPS 0.88 0.78 0.45 0.64 0.82 0.39 0.41 66.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2804 0.2371 0.269 0.2712 0.2597 0.239 15.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.25 0.93 0.84 0.86 0.79 0.82 0.77 -
P/RPS 3.55 3.28 2.42 2.25 2.47 2.98 2.02 45.68%
P/EPS 33.51 27.93 43.95 32.09 23.03 50.31 45.17 -18.06%
EY 2.98 3.58 2.28 3.12 4.34 1.99 2.21 22.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.84 0.76 0.69 0.75 0.77 18.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 -
Price 1.74 1.14 0.855 0.85 0.85 0.81 0.80 -
P/RPS 4.94 4.02 2.47 2.22 2.66 2.94 2.10 76.96%
P/EPS 46.65 34.23 44.74 31.72 24.78 49.69 46.93 -0.39%
EY 2.14 2.92 2.24 3.15 4.04 2.01 2.13 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.96 0.86 0.75 0.75 0.74 0.80 43.88%

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