[LBS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 14.8%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 162,616 355,694 418,614 336,354 323,842 292,462 11,344 55.82%
PBT 8,716 25,740 66,468 51,992 47,576 44,688 -32,402 -
Tax -8,172 -11,730 -20,396 -14,536 -19,212 -19,966 32,402 -
NP 544 14,010 46,072 37,456 28,364 24,722 0 -
-
NP to SH 8,706 6,582 40,894 37,456 28,364 24,722 -32,374 -
-
Tax Rate 93.76% 45.57% 30.69% 27.96% 40.38% 44.68% - -
Total Cost 162,072 341,684 372,542 298,898 295,478 267,740 11,344 55.74%
-
Net Worth 385,221 379,883 322,608 289,937 197,143 165,468 -281,773 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 385,221 379,883 322,608 289,937 197,143 165,468 -281,773 -
NOSH 385,221 379,883 374,690 346,814 280,831 280,931 29,975 53.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.33% 3.94% 11.01% 11.14% 8.76% 8.45% 0.00% -
ROE 2.26% 1.73% 12.68% 12.92% 14.39% 14.94% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.21 93.63 111.72 96.98 115.32 104.10 37.84 1.83%
EPS 2.26 1.74 10.84 10.80 10.10 8.80 -108.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.861 0.836 0.702 0.589 -9.40 -
Adjusted Per Share Value based on latest NOSH - 364,517
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.05 21.97 25.86 20.78 20.00 18.07 0.70 55.86%
EPS 0.54 0.41 2.53 2.31 1.75 1.53 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.238 0.2347 0.1993 0.1791 0.1218 0.1022 -0.1741 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.79 0.58 0.79 1.44 0.89 1.00 0.00 -
P/RPS 1.87 0.62 0.71 1.48 0.77 0.96 0.00 -
P/EPS 34.96 33.48 7.24 13.33 8.81 11.36 0.00 -
EY 2.86 2.99 13.82 7.50 11.35 8.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.58 0.92 1.72 1.27 1.70 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 29/08/05 25/08/04 29/08/03 19/08/02 28/08/01 -
Price 0.63 0.49 0.79 1.29 1.18 0.97 0.00 -
P/RPS 1.49 0.52 0.71 1.33 1.02 0.93 0.00 -
P/EPS 27.88 28.28 7.24 11.94 11.68 11.02 0.00 -
EY 3.59 3.54 13.82 8.37 8.56 9.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.92 1.54 1.68 1.65 0.00 -

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