[LBS] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.01%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 118,665 96,095 72,082 107,501 78,352 81,783 80,138 29.82%
PBT 20,289 15,704 10,292 10,484 16,159 12,161 11,627 44.79%
Tax -5,985 -5,133 -2,135 -1,632 -5,983 -3,605 -6,001 -0.17%
NP 14,304 10,571 8,157 8,852 10,176 8,556 5,626 85.96%
-
NP to SH 14,304 10,571 8,157 8,852 10,176 8,556 5,626 85.96%
-
Tax Rate 29.50% 32.69% 20.74% 15.57% 37.03% 29.64% 51.61% -
Total Cost 104,361 85,524 63,925 98,649 68,176 73,227 74,512 25.10%
-
Net Worth 290,847 304,736 269,507 225,982 193,119 196,928 188,752 33.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 6,851 - - - - -
Div Payout % - - 84.00% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 290,847 304,736 269,507 225,982 193,119 196,928 188,752 33.30%
NOSH 366,769 364,517 326,280 302,116 281,104 280,524 281,300 19.29%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.05% 11.00% 11.32% 8.23% 12.99% 10.46% 7.02% -
ROE 4.92% 3.47% 3.03% 3.92% 5.27% 4.34% 2.98% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.35 26.36 22.09 35.58 27.87 29.15 28.49 8.81%
EPS 3.90 2.90 2.50 2.93 3.62 3.05 2.00 55.89%
DPS 0.00 0.00 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.793 0.836 0.826 0.748 0.687 0.702 0.671 11.74%
Adjusted Per Share Value based on latest NOSH - 302,116
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.33 5.94 4.45 6.64 4.84 5.05 4.95 29.82%
EPS 0.88 0.65 0.50 0.55 0.63 0.53 0.35 84.59%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.1797 0.1882 0.1665 0.1396 0.1193 0.1217 0.1166 33.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.19 1.44 2.03 1.38 1.29 0.89 0.64 -
P/RPS 3.68 5.46 9.19 3.88 4.63 3.05 2.25 38.69%
P/EPS 30.51 49.66 81.20 47.10 35.64 29.18 32.00 -3.12%
EY 3.28 2.01 1.23 2.12 2.81 3.43 3.13 3.16%
DY 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.72 2.46 1.84 1.88 1.27 0.95 35.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 -
Price 1.16 1.29 1.55 1.89 1.45 1.18 0.81 -
P/RPS 3.59 4.89 7.02 5.31 5.20 4.05 2.84 16.85%
P/EPS 29.74 44.48 62.00 64.51 40.06 38.69 40.50 -18.56%
EY 3.36 2.25 1.61 1.55 2.50 2.58 2.47 22.70%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.54 1.88 2.53 2.11 1.68 1.21 13.29%

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