[LBS] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.85%
YoY- 26.45%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 463,846 456,412 443,124 439,443 405,880 398,313 391,531 11.97%
PBT 64,515 69,440 78,797 74,865 69,849 67,627 57,193 8.37%
Tax -24,542 -23,511 -27,626 -24,548 -21,987 -21,618 -15,320 36.94%
NP 39,973 45,929 51,171 50,317 47,862 46,009 41,873 -3.05%
-
NP to SH 29,727 36,681 45,168 47,728 46,859 46,009 41,873 -20.43%
-
Tax Rate 38.04% 33.86% 35.06% 32.79% 31.48% 31.97% 26.79% -
Total Cost 423,873 410,483 391,953 389,126 358,018 352,304 349,658 13.70%
-
Net Worth 394,609 396,828 326,522 322,208 322,000 307,180 290,847 22.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 394,609 396,828 326,522 322,208 322,000 307,180 290,847 22.57%
NOSH 375,818 380,833 381,451 374,225 375,291 370,542 366,769 1.63%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.62% 10.06% 11.55% 11.45% 11.79% 11.55% 10.69% -
ROE 7.53% 9.24% 13.83% 14.81% 14.55% 14.98% 14.40% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 123.42 119.85 116.17 117.43 108.15 107.49 106.75 10.16%
EPS 7.91 9.63 11.84 12.75 12.49 12.42 11.42 -21.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.042 0.856 0.861 0.858 0.829 0.793 20.60%
Adjusted Per Share Value based on latest NOSH - 374,225
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.35 28.88 28.04 27.81 25.68 25.21 24.78 11.95%
EPS 1.88 2.32 2.86 3.02 2.97 2.91 2.65 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2497 0.2511 0.2066 0.2039 0.2038 0.1944 0.1841 22.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.41 0.63 0.79 1.09 1.18 1.19 -
P/RPS 0.56 0.34 0.54 0.67 1.01 1.10 1.11 -36.65%
P/EPS 8.72 4.26 5.32 6.19 8.73 9.50 10.42 -11.20%
EY 11.46 23.49 18.80 16.14 11.46 10.52 9.59 12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.39 0.74 0.92 1.27 1.42 1.50 -42.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 01/06/06 27/02/06 28/11/05 29/08/05 25/05/05 25/02/05 24/11/04 -
Price 0.60 0.56 0.48 0.79 0.90 1.14 1.16 -
P/RPS 0.49 0.47 0.41 0.67 0.83 1.06 1.09 -41.34%
P/EPS 7.59 5.81 4.05 6.19 7.21 9.18 10.16 -17.68%
EY 13.18 17.20 24.67 16.14 13.87 10.89 9.84 21.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.56 0.92 1.05 1.38 1.46 -46.61%

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