[LBS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.75%
YoY- 102.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 801,888 523,372 581,692 432,812 424,544 305,844 159,608 30.83%
PBT 99,988 76,080 72,412 64,544 58,224 59,268 6,024 59.64%
Tax -35,896 -33,292 -30,136 -12,216 -23,812 -15,060 -3,632 46.44%
NP 64,092 42,788 42,276 52,328 34,412 44,208 2,392 72.89%
-
NP to SH 67,444 46,272 44,760 50,816 25,148 37,832 212 161.04%
-
Tax Rate 35.90% 43.76% 41.62% 18.93% 40.90% 25.41% 60.29% -
Total Cost 737,796 480,584 539,416 380,484 390,132 261,636 157,216 29.36%
-
Net Worth 1,019,374 981,688 869,810 453,986 420,419 443,946 556,499 10.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,019,374 981,688 869,810 453,986 420,419 443,946 556,499 10.60%
NOSH 551,013 530,642 470,168 381,501 385,705 386,040 530,000 0.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.99% 8.18% 7.27% 12.09% 8.11% 14.45% 1.50% -
ROE 6.62% 4.71% 5.15% 11.19% 5.98% 8.52% 0.04% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.53 98.63 123.72 113.45 110.07 79.23 30.11 29.99%
EPS 12.24 8.72 9.52 13.32 6.52 9.80 0.04 159.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.85 1.85 1.19 1.09 1.15 1.05 9.89%
Adjusted Per Share Value based on latest NOSH - 381,501
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 49.54 32.33 35.93 26.74 26.23 18.89 9.86 30.83%
EPS 4.17 2.86 2.76 3.14 1.55 2.34 0.01 173.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6297 0.6064 0.5373 0.2804 0.2597 0.2742 0.3438 10.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.59 1.51 1.73 0.93 0.82 0.58 0.62 -
P/RPS 1.09 1.53 1.40 0.82 0.74 0.73 2.06 -10.05%
P/EPS 12.99 17.32 18.17 6.98 12.58 5.92 1,550.00 -54.89%
EY 7.70 5.77 5.50 14.32 7.95 16.90 0.06 124.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.94 0.78 0.75 0.50 0.59 6.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 27/05/14 29/05/13 30/05/12 26/05/11 31/05/10 -
Price 1.58 1.65 1.73 1.14 0.81 0.68 0.49 -
P/RPS 1.09 1.67 1.40 1.00 0.74 0.86 1.63 -6.48%
P/EPS 12.91 18.92 18.17 8.56 12.42 6.94 1,225.00 -53.14%
EY 7.75 5.28 5.50 11.68 8.05 14.41 0.08 114.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.94 0.96 0.74 0.59 0.47 10.36%

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