[LBS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 101.23%
YoY- 100.7%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 432,812 424,544 305,844 159,608 106,284 130,632 198,928 13.81%
PBT 64,544 58,224 59,268 6,024 -30,628 7,024 5,304 51.60%
Tax -12,216 -23,812 -15,060 -3,632 508 -1,724 -4,860 16.58%
NP 52,328 34,412 44,208 2,392 -30,120 5,300 444 121.26%
-
NP to SH 50,816 25,148 37,832 212 -30,380 4,456 2,784 62.19%
-
Tax Rate 18.93% 40.90% 25.41% 60.29% - 24.54% 91.63% -
Total Cost 380,484 390,132 261,636 157,216 136,404 125,332 198,484 11.44%
-
Net Worth 453,986 420,419 443,946 556,499 435,652 395,662 386,666 2.70%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 453,986 420,419 443,946 556,499 435,652 395,662 386,666 2.70%
NOSH 381,501 385,705 386,040 530,000 385,532 384,137 386,666 -0.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.09% 8.11% 14.45% 1.50% -28.34% 4.06% 0.22% -
ROE 11.19% 5.98% 8.52% 0.04% -6.97% 1.13% 0.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 113.45 110.07 79.23 30.11 27.57 34.01 51.45 14.07%
EPS 13.32 6.52 9.80 0.04 -7.88 1.16 0.72 62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.15 1.05 1.13 1.03 1.00 2.93%
Adjusted Per Share Value based on latest NOSH - 530,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.74 26.23 18.89 9.86 6.57 8.07 12.29 13.81%
EPS 3.14 1.55 2.34 0.01 -1.88 0.28 0.17 62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2804 0.2597 0.2742 0.3438 0.2691 0.2444 0.2389 2.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.93 0.82 0.58 0.62 0.24 0.43 0.67 -
P/RPS 0.82 0.74 0.73 2.06 0.87 1.26 1.30 -7.38%
P/EPS 6.98 12.58 5.92 1,550.00 -3.05 37.07 93.06 -35.03%
EY 14.32 7.95 16.90 0.06 -32.83 2.70 1.07 54.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.50 0.59 0.21 0.42 0.67 2.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 26/05/11 31/05/10 25/05/09 28/05/08 28/05/07 -
Price 1.14 0.81 0.68 0.49 0.39 0.38 0.75 -
P/RPS 1.00 0.74 0.86 1.63 1.41 1.12 1.46 -6.10%
P/EPS 8.56 12.42 6.94 1,225.00 -4.95 32.76 104.17 -34.03%
EY 11.68 8.05 14.41 0.08 -20.21 3.05 0.96 51.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.74 0.59 0.47 0.35 0.37 0.75 4.19%

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