[LBS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.03%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 510,366 522,685 511,711 509,644 524,164 501,890 479,240 4.28%
PBT 415,013 77,450 76,593 75,013 74,641 70,394 62,516 252.81%
Tax -32,650 -31,212 -33,110 -36,009 -33,374 -32,243 -26,912 13.73%
NP 382,363 46,238 43,483 39,004 41,267 38,151 35,604 386.06%
-
NP to SH 380,554 44,583 43,577 37,160 36,421 34,226 31,129 429.87%
-
Tax Rate 7.87% 40.30% 43.23% 48.00% 44.71% 45.80% 43.05% -
Total Cost 128,003 476,447 468,228 470,640 482,897 463,739 443,636 -56.30%
-
Net Worth 755,278 480,218 453,986 383,816 435,471 439,049 420,419 47.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 231 114 - - - - - -
Div Payout % 0.06% 0.26% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 755,278 480,218 453,986 383,816 435,471 439,049 420,419 47.72%
NOSH 389,318 381,126 381,501 383,816 385,373 385,131 385,705 0.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 74.92% 8.85% 8.50% 7.65% 7.87% 7.60% 7.43% -
ROE 50.39% 9.28% 9.60% 9.68% 8.36% 7.80% 7.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 131.09 137.14 134.13 132.78 136.01 130.32 124.25 3.63%
EPS 97.75 11.70 11.42 9.68 9.45 8.89 8.07 426.62%
DPS 0.06 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.26 1.19 1.00 1.13 1.14 1.09 46.81%
Adjusted Per Share Value based on latest NOSH - 383,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.41 33.19 32.49 32.36 33.29 31.87 30.43 4.28%
EPS 24.17 2.83 2.77 2.36 2.31 2.17 1.98 429.35%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4796 0.305 0.2883 0.2437 0.2765 0.2788 0.267 47.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.87 1.25 0.93 0.84 0.86 0.79 0.82 -
P/RPS 1.43 0.91 0.69 0.63 0.63 0.61 0.66 67.36%
P/EPS 1.91 10.69 8.14 8.68 9.10 8.89 10.16 -67.15%
EY 52.27 9.36 12.28 11.53 10.99 11.25 9.84 204.13%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.78 0.84 0.76 0.69 0.75 17.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.66 1.74 1.14 0.855 0.85 0.85 0.81 -
P/RPS 1.27 1.27 0.85 0.64 0.62 0.65 0.65 56.22%
P/EPS 1.70 14.87 9.98 8.83 8.99 9.56 10.04 -69.36%
EY 58.88 6.72 10.02 11.32 11.12 10.46 9.96 226.59%
DY 0.04 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.38 0.96 0.86 0.75 0.75 0.74 10.52%

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