[LBS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -0.39%
YoY- 797.6%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 668,265 652,824 639,319 570,752 533,532 510,366 522,685 17.74%
PBT 104,129 101,835 436,669 428,867 426,900 415,013 77,450 21.74%
Tax -37,035 -36,415 -38,703 -34,056 -29,576 -32,650 -31,212 12.04%
NP 67,094 65,420 397,966 394,811 397,324 382,363 46,238 28.08%
-
NP to SH 69,930 66,010 396,684 391,149 392,663 380,554 44,583 34.88%
-
Tax Rate 35.57% 35.76% 8.86% 7.94% 6.93% 7.87% 40.30% -
Total Cost 601,171 587,404 241,353 175,941 136,208 128,003 476,447 16.71%
-
Net Worth 944,657 883,789 862,299 869,810 752,626 755,278 480,218 56.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 298 327 444 558 558 231 114 89.42%
Div Payout % 0.43% 0.50% 0.11% 0.14% 0.14% 0.06% 0.26% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 944,657 883,789 862,299 869,810 752,626 755,278 480,218 56.80%
NOSH 497,188 488,281 481,731 470,168 409,036 389,318 381,126 19.33%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.04% 10.02% 62.25% 69.17% 74.47% 74.92% 8.85% -
ROE 7.40% 7.47% 46.00% 44.97% 52.17% 50.39% 9.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 134.41 133.70 132.71 121.39 130.44 131.09 137.14 -1.32%
EPS 14.07 13.52 82.35 83.19 96.00 97.75 11.70 13.04%
DPS 0.06 0.07 0.09 0.12 0.14 0.06 0.03 58.53%
NAPS 1.90 1.81 1.79 1.85 1.84 1.94 1.26 31.40%
Adjusted Per Share Value based on latest NOSH - 470,168
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.28 40.33 39.49 35.26 32.96 31.53 32.29 17.73%
EPS 4.32 4.08 24.50 24.16 24.26 23.51 2.75 35.02%
DPS 0.02 0.02 0.03 0.03 0.03 0.01 0.01 58.53%
NAPS 0.5836 0.546 0.5327 0.5373 0.4649 0.4666 0.2966 56.82%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.63 1.69 1.70 1.73 1.56 1.87 1.25 -
P/RPS 1.21 1.26 1.28 1.43 1.20 1.43 0.91 20.85%
P/EPS 11.59 12.50 2.06 2.08 1.63 1.91 10.69 5.52%
EY 8.63 8.00 48.44 48.09 61.54 52.27 9.36 -5.25%
DY 0.04 0.04 0.05 0.07 0.09 0.03 0.02 58.53%
P/NAPS 0.86 0.93 0.95 0.94 0.85 0.96 0.99 -8.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 -
Price 1.55 1.66 1.69 1.73 1.73 1.66 1.74 -
P/RPS 1.15 1.24 1.27 1.43 1.33 1.27 1.27 -6.38%
P/EPS 11.02 12.28 2.05 2.08 1.80 1.70 14.87 -18.06%
EY 9.07 8.14 48.73 48.09 55.49 58.88 6.72 22.06%
DY 0.04 0.04 0.05 0.07 0.08 0.04 0.02 58.53%
P/NAPS 0.82 0.92 0.94 0.94 0.94 0.86 1.38 -29.25%

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