[LBS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.41%
YoY- -6.36%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 522,685 511,711 509,644 524,164 501,890 479,240 449,565 10.57%
PBT 77,450 76,593 75,013 74,641 70,394 62,516 62,777 15.04%
Tax -31,212 -33,110 -36,009 -33,374 -32,243 -26,912 -24,724 16.82%
NP 46,238 43,483 39,004 41,267 38,151 35,604 38,053 13.88%
-
NP to SH 44,583 43,577 37,160 36,421 34,226 31,129 34,300 19.12%
-
Tax Rate 40.30% 43.23% 48.00% 44.71% 45.80% 43.05% 39.38% -
Total Cost 476,447 468,228 470,640 482,897 463,739 443,636 411,512 10.27%
-
Net Worth 480,218 453,986 383,816 435,471 439,049 420,419 386,952 15.49%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 114 - - - - - - -
Div Payout % 0.26% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 480,218 453,986 383,816 435,471 439,049 420,419 386,952 15.49%
NOSH 381,126 381,501 383,816 385,373 385,131 385,705 386,952 -1.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.85% 8.50% 7.65% 7.87% 7.60% 7.43% 8.46% -
ROE 9.28% 9.60% 9.68% 8.36% 7.80% 7.40% 8.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 137.14 134.13 132.78 136.01 130.32 124.25 116.18 11.70%
EPS 11.70 11.42 9.68 9.45 8.89 8.07 8.86 20.38%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.00 1.13 1.14 1.09 1.00 16.67%
Adjusted Per Share Value based on latest NOSH - 385,373
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.29 31.61 31.48 32.38 31.00 29.60 27.77 10.58%
EPS 2.75 2.69 2.30 2.25 2.11 1.92 2.12 18.95%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2804 0.2371 0.269 0.2712 0.2597 0.239 15.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.25 0.93 0.84 0.86 0.79 0.82 0.77 -
P/RPS 0.91 0.69 0.63 0.63 0.61 0.66 0.66 23.90%
P/EPS 10.69 8.14 8.68 9.10 8.89 10.16 8.69 14.82%
EY 9.36 12.28 11.53 10.99 11.25 9.84 11.51 -12.88%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.84 0.76 0.69 0.75 0.77 18.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 -
Price 1.74 1.14 0.855 0.85 0.85 0.81 0.80 -
P/RPS 1.27 0.85 0.64 0.62 0.65 0.65 0.69 50.24%
P/EPS 14.87 9.98 8.83 8.99 9.56 10.04 9.03 39.49%
EY 6.72 10.02 11.32 11.12 10.46 9.96 11.08 -28.37%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.96 0.86 0.75 0.75 0.74 0.80 43.88%

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