[LBS] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -15.47%
YoY- 17745.28%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 147,505 125,014 100,585 76,461 150,483 79,713 70,814 62.88%
PBT 17,032 16,273 14,655 14,817 24,934 4,931 -4,370 -
Tax -8,984 -8,344 -3,631 -3,765 -5,612 558 5,049 -
NP 8,048 7,929 11,024 11,052 19,322 5,489 679 417.51%
-
NP to SH 6,596 8,133 10,113 9,458 11,189 4,153 1,117 225.64%
-
Tax Rate 52.75% 51.28% 24.78% 25.41% 22.51% -11.32% - -
Total Cost 139,457 117,085 89,561 65,409 131,161 74,224 70,135 57.92%
-
Net Worth 386,952 418,268 399,095 443,946 387,062 403,763 404,431 -2.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 386,952 418,268 399,095 443,946 387,062 403,763 404,431 -2.89%
NOSH 386,952 387,285 387,471 386,040 387,062 384,537 385,172 0.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.46% 6.34% 10.96% 14.45% 12.84% 6.89% 0.96% -
ROE 1.70% 1.94% 2.53% 2.13% 2.89% 1.03% 0.28% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.12 32.28 25.96 19.81 38.88 20.73 18.39 62.35%
EPS 1.71 2.10 2.61 2.45 2.89 1.08 0.29 225.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.08 1.03 1.15 1.00 1.05 1.05 -3.19%
Adjusted Per Share Value based on latest NOSH - 386,040
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.11 7.72 6.21 4.72 9.30 4.92 4.37 62.97%
EPS 0.41 0.50 0.62 0.58 0.69 0.26 0.07 223.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.239 0.2584 0.2465 0.2742 0.2391 0.2494 0.2498 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.77 0.67 0.86 0.58 0.58 0.50 0.50 -
P/RPS 2.02 2.08 3.31 2.93 1.49 2.41 2.72 -17.94%
P/EPS 45.17 31.90 32.95 23.67 20.06 46.30 172.41 -58.95%
EY 2.21 3.13 3.03 4.22 4.98 2.16 0.58 143.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.83 0.50 0.58 0.48 0.48 36.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.80 0.81 0.75 0.68 0.58 0.59 0.49 -
P/RPS 2.10 2.51 2.89 3.43 1.49 2.85 2.67 -14.75%
P/EPS 46.93 38.57 28.74 27.76 20.06 54.63 168.97 -57.33%
EY 2.13 2.59 3.48 3.60 4.98 1.83 0.59 134.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.73 0.59 0.58 0.56 0.47 42.42%

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