[LBS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -20.89%
YoY- -95.49%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 223,022 130,843 171,592 148,474 202,776 145,423 156,151 26.90%
PBT 28,191 19,020 31,585 23,249 31,192 18,103 29,291 -2.52%
Tax -8,618 -8,323 -9,165 -8,625 -11,711 -7,534 -8,545 0.57%
NP 19,573 10,697 22,420 14,624 19,481 10,569 20,746 -3.81%
-
NP to SH 21,741 11,568 23,364 15,625 19,751 11,190 19,444 7.75%
-
Tax Rate 30.57% 43.76% 29.02% 37.10% 37.54% 41.62% 29.17% -
Total Cost 203,449 120,146 149,172 133,850 183,295 134,854 135,405 31.28%
-
Net Worth 1,023,105 981,688 944,657 883,789 862,299 869,810 752,626 22.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 298 - - - 327 -
Div Payout % - - 1.28% - - - 1.68% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,023,105 981,688 944,657 883,789 862,299 869,810 752,626 22.78%
NOSH 532,867 530,642 497,188 488,281 481,731 470,168 409,036 19.33%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.78% 8.18% 13.07% 9.85% 9.61% 7.27% 13.29% -
ROE 2.13% 1.18% 2.47% 1.77% 2.29% 1.29% 2.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.85 24.66 34.51 30.41 42.09 30.93 38.18 6.32%
EPS 4.08 2.18 4.70 3.20 4.10 2.38 4.76 -9.79%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.08 -
NAPS 1.92 1.85 1.90 1.81 1.79 1.85 1.84 2.88%
Adjusted Per Share Value based on latest NOSH - 488,281
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.11 8.28 10.86 9.40 12.83 9.20 9.88 26.90%
EPS 1.38 0.73 1.48 0.99 1.25 0.71 1.23 7.99%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.6474 0.6212 0.5978 0.5593 0.5457 0.5504 0.4763 22.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.60 1.51 1.63 1.69 1.70 1.73 1.56 -
P/RPS 3.82 6.12 4.72 5.56 4.04 5.59 4.09 -4.46%
P/EPS 39.22 69.27 34.69 52.81 41.46 72.69 32.82 12.64%
EY 2.55 1.44 2.88 1.89 2.41 1.38 3.05 -11.28%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.05 -
P/NAPS 0.83 0.82 0.86 0.93 0.95 0.94 0.85 -1.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 -
Price 1.30 1.65 1.55 1.66 1.69 1.73 1.73 -
P/RPS 3.11 6.69 4.49 5.46 4.01 5.59 4.53 -22.23%
P/EPS 31.86 75.69 32.98 51.88 41.22 72.69 36.39 -8.50%
EY 3.14 1.32 3.03 1.93 2.43 1.38 2.75 9.27%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.05 -
P/NAPS 0.68 0.89 0.82 0.92 0.94 0.94 0.94 -19.46%

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