[LBS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.18%
YoY- 956.68%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 652,824 639,319 570,752 533,532 510,366 522,685 511,711 17.61%
PBT 101,835 436,669 428,867 426,900 415,013 77,450 76,593 20.89%
Tax -36,415 -38,703 -34,056 -29,576 -32,650 -31,212 -33,110 6.54%
NP 65,420 397,966 394,811 397,324 382,363 46,238 43,483 31.26%
-
NP to SH 66,010 396,684 391,149 392,663 380,554 44,583 43,577 31.86%
-
Tax Rate 35.76% 8.86% 7.94% 6.93% 7.87% 40.30% 43.23% -
Total Cost 587,404 241,353 175,941 136,208 128,003 476,447 468,228 16.30%
-
Net Worth 883,789 862,299 869,810 752,626 755,278 480,218 453,986 55.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 327 444 558 558 231 114 - -
Div Payout % 0.50% 0.11% 0.14% 0.14% 0.06% 0.26% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 883,789 862,299 869,810 752,626 755,278 480,218 453,986 55.84%
NOSH 488,281 481,731 470,168 409,036 389,318 381,126 381,501 17.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.02% 62.25% 69.17% 74.47% 74.92% 8.85% 8.50% -
ROE 7.47% 46.00% 44.97% 52.17% 50.39% 9.28% 9.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.70 132.71 121.39 130.44 131.09 137.14 134.13 -0.21%
EPS 13.52 82.35 83.19 96.00 97.75 11.70 11.42 11.89%
DPS 0.07 0.09 0.12 0.14 0.06 0.03 0.00 -
NAPS 1.81 1.79 1.85 1.84 1.94 1.26 1.19 32.22%
Adjusted Per Share Value based on latest NOSH - 409,036
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.31 40.46 36.12 33.76 32.30 33.08 32.38 17.61%
EPS 4.18 25.10 24.75 24.85 24.08 2.82 2.76 31.84%
DPS 0.02 0.03 0.04 0.04 0.01 0.01 0.00 -
NAPS 0.5593 0.5457 0.5504 0.4763 0.478 0.3039 0.2873 55.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.69 1.70 1.73 1.56 1.87 1.25 0.93 -
P/RPS 1.26 1.28 1.43 1.20 1.43 0.91 0.69 49.34%
P/EPS 12.50 2.06 2.08 1.63 1.91 10.69 8.14 33.06%
EY 8.00 48.44 48.09 61.54 52.27 9.36 12.28 -24.83%
DY 0.04 0.05 0.07 0.09 0.03 0.02 0.00 -
P/NAPS 0.93 0.95 0.94 0.85 0.96 0.99 0.78 12.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 29/05/13 -
Price 1.66 1.69 1.73 1.73 1.66 1.74 1.14 -
P/RPS 1.24 1.27 1.43 1.33 1.27 1.27 0.85 28.59%
P/EPS 12.28 2.05 2.08 1.80 1.70 14.87 9.98 14.81%
EY 8.14 48.73 48.09 55.49 58.88 6.72 10.02 -12.92%
DY 0.04 0.05 0.07 0.08 0.04 0.02 0.00 -
P/NAPS 0.92 0.94 0.94 0.94 0.86 1.38 0.96 -2.79%

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