[LBS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.46%
YoY- 84.75%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 261,254 261,344 317,818 264,224 281,298 278,936 232,173 8.14%
PBT 10,294 65,908 84,256 14,209 13,779 14,305 7,541 22.94%
Tax 12,561 1,680 -1,250 -3,606 -4,390 -6,605 -3,399 -
NP 22,855 67,588 83,006 10,603 9,389 7,700 4,142 210.64%
-
NP to SH 21,499 62,850 73,474 6,021 5,603 5,352 5,678 141.95%
-
Tax Rate -122.02% -2.55% 1.48% 25.38% 31.86% 46.17% 45.07% -
Total Cost 238,399 193,756 234,812 253,621 271,909 271,236 228,031 2.99%
-
Net Worth 431,250 481,692 489,218 395,662 392,000 383,799 384,947 7.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 431,250 481,692 489,218 395,662 392,000 383,799 384,947 7.82%
NOSH 385,045 385,354 385,211 384,137 392,000 380,000 384,947 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.75% 25.86% 26.12% 4.01% 3.34% 2.76% 1.78% -
ROE 4.99% 13.05% 15.02% 1.52% 1.43% 1.39% 1.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.85 67.82 82.50 68.78 71.76 73.40 60.31 8.13%
EPS 5.58 16.31 19.07 1.57 1.43 1.41 1.48 141.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.25 1.27 1.03 1.00 1.01 1.00 7.81%
Adjusted Per Share Value based on latest NOSH - 384,137
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.53 16.54 20.11 16.72 17.80 17.65 14.69 8.14%
EPS 1.36 3.98 4.65 0.38 0.35 0.34 0.36 141.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2729 0.3048 0.3096 0.2504 0.2481 0.2429 0.2436 7.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.30 0.34 0.43 0.56 0.67 0.79 -
P/RPS 0.34 0.44 0.41 0.63 0.78 0.91 1.31 -59.14%
P/EPS 4.12 1.84 1.78 27.43 39.18 47.57 53.56 -81.77%
EY 24.28 54.37 56.10 3.65 2.55 2.10 1.87 448.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.27 0.42 0.56 0.66 0.79 -58.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 -
Price 0.25 0.25 0.32 0.38 0.46 0.57 0.63 -
P/RPS 0.37 0.37 0.39 0.55 0.64 0.78 1.04 -49.63%
P/EPS 4.48 1.53 1.68 24.24 32.18 40.47 42.71 -77.60%
EY 22.33 65.24 59.61 4.12 3.11 2.47 2.34 346.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.25 0.37 0.46 0.56 0.63 -50.25%

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