[LBS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 824.27%
YoY- 1151.36%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 895,132 653,908 662,230 503,176 502,212 402,746 253,905 23.34%
PBT 119,909 93,560 96,725 530,146 76,813 60,993 2,756 87.43%
Tax -42,685 -28,524 -37,160 -28,042 -32,521 -20,986 6,265 -
NP 77,224 65,036 59,565 502,104 44,292 40,006 9,021 42.97%
-
NP to SH 76,630 70,685 62,088 497,625 39,766 36,938 7,097 48.61%
-
Tax Rate 35.60% 30.49% 38.42% 5.29% 42.34% 34.41% -227.32% -
Total Cost 817,908 588,872 602,665 1,072 457,920 362,740 244,884 22.23%
-
Net Worth 1,036,116 1,037,697 884,411 755,236 433,748 417,298 405,010 16.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 45,795 43,013 - 415 - - - -
Div Payout % 59.76% 60.85% - 0.08% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,036,116 1,037,697 884,411 755,236 433,748 417,298 405,010 16.93%
NOSH 572,440 537,667 488,625 389,296 383,848 386,387 385,724 6.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.63% 9.95% 8.99% 99.79% 8.82% 9.93% 3.55% -
ROE 7.40% 6.81% 7.02% 65.89% 9.17% 8.85% 1.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 156.37 121.62 135.53 129.25 130.84 104.23 65.83 15.49%
EPS 13.39 13.15 12.71 127.83 10.35 9.56 1.84 39.16%
DPS 8.00 8.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 1.81 1.93 1.81 1.94 1.13 1.08 1.05 9.49%
Adjusted Per Share Value based on latest NOSH - 389,318
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.65 41.38 41.91 31.84 31.78 25.49 16.07 23.34%
EPS 4.85 4.47 3.93 31.49 2.52 2.34 0.45 48.57%
DPS 2.90 2.72 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.6557 0.6567 0.5597 0.4779 0.2745 0.2641 0.2563 16.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.78 1.43 1.69 1.87 0.86 0.67 0.50 -
P/RPS 1.14 1.18 1.25 1.45 0.66 0.64 0.76 6.98%
P/EPS 13.30 10.88 13.30 1.46 8.30 7.01 27.17 -11.21%
EY 7.52 9.19 7.52 68.36 12.05 14.27 3.68 12.63%
DY 4.49 5.59 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.98 0.74 0.93 0.96 0.76 0.62 0.48 12.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 -
Price 1.68 1.35 1.66 1.66 0.85 0.81 0.59 -
P/RPS 1.07 1.11 1.22 1.28 0.65 0.78 0.90 2.92%
P/EPS 12.55 10.27 13.06 1.30 8.20 8.47 32.07 -14.46%
EY 7.97 9.74 7.65 77.00 12.19 11.80 3.12 16.90%
DY 4.76 5.93 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.92 0.86 0.75 0.75 0.56 8.81%

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