[LBS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -7.85%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 111,471 118,665 96,095 72,082 107,501 78,352 81,783 22.81%
PBT 21,342 20,289 15,704 10,292 10,484 16,159 12,161 45.24%
Tax -8,365 -5,985 -5,133 -2,135 -1,632 -5,983 -3,605 74.82%
NP 12,977 14,304 10,571 8,157 8,852 10,176 8,556 31.84%
-
NP to SH 12,977 14,304 10,571 8,157 8,852 10,176 8,556 31.84%
-
Tax Rate 39.20% 29.50% 32.69% 20.74% 15.57% 37.03% 29.64% -
Total Cost 98,494 104,361 85,524 63,925 98,649 68,176 73,227 21.74%
-
Net Worth 307,180 290,847 304,736 269,507 225,982 193,119 196,928 34.31%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 6,851 - - - -
Div Payout % - - - 84.00% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 307,180 290,847 304,736 269,507 225,982 193,119 196,928 34.31%
NOSH 370,542 366,769 364,517 326,280 302,116 281,104 280,524 20.28%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.64% 12.05% 11.00% 11.32% 8.23% 12.99% 10.46% -
ROE 4.22% 4.92% 3.47% 3.03% 3.92% 5.27% 4.34% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.08 32.35 26.36 22.09 35.58 27.87 29.15 2.10%
EPS 3.50 3.90 2.90 2.50 2.93 3.62 3.05 9.56%
DPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.829 0.793 0.836 0.826 0.748 0.687 0.702 11.66%
Adjusted Per Share Value based on latest NOSH - 326,280
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.89 7.33 5.94 4.45 6.64 4.84 5.05 22.89%
EPS 0.80 0.88 0.65 0.50 0.55 0.63 0.53 31.42%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.1898 0.1797 0.1882 0.1665 0.1396 0.1193 0.1217 34.30%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.18 1.19 1.44 2.03 1.38 1.29 0.89 -
P/RPS 3.92 3.68 5.46 9.19 3.88 4.63 3.05 18.12%
P/EPS 33.69 30.51 49.66 81.20 47.10 35.64 29.18 10.00%
EY 2.97 3.28 2.01 1.23 2.12 2.81 3.43 -9.11%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.42 1.50 1.72 2.46 1.84 1.88 1.27 7.69%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 25/08/04 27/05/04 26/02/04 19/11/03 29/08/03 -
Price 1.14 1.16 1.29 1.55 1.89 1.45 1.18 -
P/RPS 3.79 3.59 4.89 7.02 5.31 5.20 4.05 -4.30%
P/EPS 32.55 29.74 44.48 62.00 64.51 40.06 38.69 -10.83%
EY 3.07 3.36 2.25 1.61 1.55 2.50 2.58 12.23%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.38 1.46 1.54 1.88 2.53 2.11 1.68 -12.23%

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