[LBS] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.59%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 238,598 304,966 442,204 382,457 320,364 279,076 9,660 70.61%
PBT 17,696 20,076 76,606 61,713 53,262 45,074 -32,458 -
Tax -10,634 -8,773 -25,681 -17,670 -20,785 -19,088 32,458 -
NP 7,061 11,302 50,925 44,042 32,477 25,986 0 -
-
NP to SH 6,918 5,945 42,921 44,042 32,477 25,986 -32,429 -
-
Tax Rate 60.09% 43.70% 33.52% 28.63% 39.02% 42.35% - -
Total Cost 231,537 293,664 391,278 338,414 287,886 253,089 9,660 69.76%
-
Net Worth 388,214 393,155 322,821 281,659 193,009 171,028 -289,584 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 388,214 393,155 322,821 281,659 193,009 171,028 -289,584 -
NOSH 384,370 378,034 377,127 355,182 280,945 280,835 29,990 52.94%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.96% 3.71% 11.52% 11.52% 10.14% 9.31% 0.00% -
ROE 1.78% 1.51% 13.30% 15.64% 16.83% 15.19% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 62.08 80.67 117.26 107.68 114.03 99.37 32.21 11.55%
EPS 1.80 1.56 11.45 12.40 11.56 9.25 -108.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.04 0.856 0.793 0.687 0.609 -9.656 -
Adjusted Per Share Value based on latest NOSH - 366,769
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.74 18.84 27.32 23.63 19.79 17.24 0.60 70.45%
EPS 0.43 0.37 2.65 2.72 2.01 1.61 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.2429 0.1994 0.174 0.1192 0.1057 -0.1789 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.67 0.47 0.63 1.19 1.29 0.76 0.00 -
P/RPS 1.08 0.58 0.54 1.11 1.13 0.76 0.00 -
P/EPS 37.22 29.88 5.54 9.60 11.16 8.21 0.00 -
EY 2.69 3.35 18.07 10.42 8.96 12.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.74 1.50 1.88 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 29/11/06 28/11/05 24/11/04 19/11/03 25/11/02 28/11/01 -
Price 0.57 0.52 0.48 1.16 1.45 0.80 0.00 -
P/RPS 0.92 0.64 0.41 1.08 1.27 0.81 0.00 -
P/EPS 31.67 33.06 4.22 9.35 12.54 8.65 0.00 -
EY 3.16 3.02 23.71 10.69 7.97 11.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.56 1.46 2.11 1.31 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