[LBS] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 126.43%
YoY- 176.36%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 209,307 168,177 161,921 146,231 5,672 6,654 6,974 -3.55%
PBT 33,234 25,996 23,788 22,344 -16,201 -10,073 -14,328 -
Tax -10,198 -7,268 -9,606 -9,983 16,201 10,073 14,328 -
NP 23,036 18,728 14,182 12,361 0 0 0 -100.00%
-
NP to SH 20,447 18,728 14,182 12,361 -16,187 -9,061 -14,055 -
-
Tax Rate 30.69% 27.96% 40.38% 44.68% - - - -
Total Cost 186,271 149,449 147,739 133,870 5,672 6,654 6,974 -3.43%
-
Net Worth 322,608 289,937 197,143 165,468 -281,773 -139,539 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 322,608 289,937 197,143 165,468 -281,773 -139,539 0 -100.00%
NOSH 374,690 346,814 280,831 280,931 29,975 30,203 29,904 -2.65%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.01% 11.14% 8.76% 8.45% 0.00% 0.00% 0.00% -
ROE 6.34% 6.46% 7.19% 7.47% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 55.86 48.49 57.66 52.05 18.92 22.03 23.32 -0.92%
EPS 5.42 5.40 5.05 4.40 -54.00 -30.00 -47.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.836 0.702 0.589 -9.40 -4.62 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 280,569
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 13.25 10.64 10.25 9.25 0.36 0.42 0.44 -3.55%
EPS 1.29 1.19 0.90 0.78 -1.02 -0.57 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2042 0.1835 0.1248 0.1047 -0.1783 -0.0883 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 - - - -
Price 0.79 1.44 0.89 1.00 0.00 0.00 0.00 -
P/RPS 1.41 2.97 1.54 1.92 0.00 0.00 0.00 -100.00%
P/EPS 14.48 26.67 17.62 22.73 0.00 0.00 0.00 -100.00%
EY 6.91 3.75 5.67 4.40 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.72 1.27 1.70 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 25/08/04 29/08/03 19/08/02 28/08/01 29/08/00 - -
Price 0.79 1.29 1.18 0.97 0.00 0.00 0.00 -
P/RPS 1.41 2.66 2.05 1.86 0.00 0.00 0.00 -100.00%
P/EPS 14.48 23.89 23.37 22.05 0.00 0.00 0.00 -100.00%
EY 6.91 4.19 4.28 4.54 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.54 1.68 1.65 0.00 0.00 0.00 -100.00%

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