[LBS] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.02%
YoY- -179.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 509,644 449,565 340,912 198,476 261,254 281,298 328,712 7.57%
PBT 75,014 62,777 27,001 -6,558 10,294 13,779 16,025 29.30%
Tax -36,011 -24,724 -913 -4,350 12,561 -4,390 -5,144 38.26%
NP 39,003 38,053 26,088 -10,908 22,855 9,389 10,881 23.68%
-
NP to SH 37,159 34,300 16,512 -17,182 21,499 5,603 4,622 41.49%
-
Tax Rate 48.01% 39.38% 3.38% - -122.02% 31.86% 32.10% -
Total Cost 470,641 411,512 314,824 209,384 238,399 271,909 317,831 6.75%
-
Net Worth 444,804 421,313 425,308 424,954 439,526 393,273 374,009 2.92%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 444,804 421,313 425,308 424,954 439,526 393,273 374,009 2.92%
NOSH 383,451 386,526 386,644 386,321 385,550 385,562 377,786 0.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.65% 8.46% 7.65% -5.50% 8.75% 3.34% 3.31% -
ROE 8.35% 8.14% 3.88% -4.04% 4.89% 1.42% 1.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 132.91 116.31 88.17 51.38 67.76 72.96 87.01 7.30%
EPS 9.70 8.87 4.27 -4.45 5.58 1.46 1.22 41.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 1.10 1.10 1.14 1.02 0.99 2.67%
Adjusted Per Share Value based on latest NOSH - 386,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.48 27.77 21.06 12.26 16.14 17.38 20.31 7.57%
EPS 2.30 2.12 1.02 -1.06 1.33 0.35 0.29 41.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2748 0.2603 0.2627 0.2625 0.2715 0.2429 0.231 2.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.84 0.77 0.58 0.60 0.23 0.56 0.52 -
P/RPS 0.63 0.66 0.66 1.17 0.34 0.77 0.60 0.81%
P/EPS 8.67 8.68 13.58 -13.49 4.12 38.54 42.50 -23.25%
EY 11.54 11.52 7.36 -7.41 24.24 2.60 2.35 30.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.53 0.55 0.20 0.55 0.53 5.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 23/02/10 25/02/09 29/02/08 26/02/07 -
Price 0.855 0.80 0.58 0.77 0.25 0.46 0.69 -
P/RPS 0.64 0.69 0.66 1.50 0.37 0.63 0.79 -3.44%
P/EPS 8.82 9.02 13.58 -17.31 4.48 31.65 56.40 -26.57%
EY 11.33 11.09 7.36 -5.78 22.30 3.16 1.77 36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.53 0.70 0.22 0.45 0.70 0.92%

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