[LBS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2335.98%
YoY- 3253.01%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 202,776 145,423 156,151 134,969 134,209 108,203 132,985 32.58%
PBT 31,192 18,103 29,291 358,083 23,390 16,136 17,404 47.70%
Tax -11,711 -7,534 -8,545 -10,913 -7,064 -3,054 -11,619 0.52%
NP 19,481 10,569 20,746 347,170 16,326 13,082 5,785 125.16%
-
NP to SH 19,751 11,190 19,444 346,299 14,216 12,704 7,335 93.90%
-
Tax Rate 37.54% 41.62% 29.17% 3.05% 30.20% 18.93% 66.76% -
Total Cost 183,295 134,854 135,405 -212,201 117,883 95,121 127,200 27.66%
-
Net Worth 862,299 869,810 752,626 755,278 480,218 453,986 383,816 71.79%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 327 311 - - - -
Div Payout % - - 1.68% 0.09% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 862,299 869,810 752,626 755,278 480,218 453,986 383,816 71.79%
NOSH 481,731 470,168 409,036 389,318 381,126 381,501 383,816 16.40%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.61% 7.27% 13.29% 257.22% 12.16% 12.09% 4.35% -
ROE 2.29% 1.29% 2.58% 45.85% 2.96% 2.80% 1.91% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.09 30.93 38.18 34.67 35.21 28.36 34.65 13.88%
EPS 4.10 2.38 4.76 88.95 3.73 3.33 1.92 66.05%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 0.00 -
NAPS 1.79 1.85 1.84 1.94 1.26 1.19 1.00 47.58%
Adjusted Per Share Value based on latest NOSH - 389,318
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.88 9.23 9.92 8.57 8.52 6.87 8.44 32.65%
EPS 1.25 0.71 1.23 21.99 0.90 0.81 0.47 92.30%
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.5476 0.5524 0.4779 0.4796 0.305 0.2883 0.2437 71.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.73 1.56 1.87 1.25 0.93 0.84 -
P/RPS 4.04 5.59 4.09 5.39 3.55 3.28 2.42 40.85%
P/EPS 41.46 72.69 32.82 2.10 33.51 27.93 43.95 -3.82%
EY 2.41 1.38 3.05 47.57 2.98 3.58 2.28 3.77%
DY 0.00 0.00 0.05 0.04 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.85 0.96 0.99 0.78 0.84 8.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 -
Price 1.69 1.73 1.73 1.66 1.74 1.14 0.855 -
P/RPS 4.01 5.59 4.53 4.79 4.94 4.02 2.47 38.25%
P/EPS 41.22 72.69 36.39 1.87 46.65 34.23 44.74 -5.33%
EY 2.43 1.38 2.75 53.58 2.14 2.92 2.24 5.59%
DY 0.00 0.00 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.94 0.86 1.38 0.96 0.86 6.12%

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