[LBS] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 106.93%
YoY- 1572.74%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 348,199 242,412 229,371 177,046 110,716 83,979 117,828 19.78%
PBT 49,295 39,526 37,089 29,472 -2,864 -6,415 74,835 -6.71%
Tax -19,245 -10,118 -14,915 -7,396 4,141 -2,914 -946 65.18%
NP 30,050 29,408 22,174 22,076 1,277 -9,329 73,889 -13.91%
-
NP to SH 30,941 26,920 19,497 19,571 1,170 -12,739 72,224 -13.16%
-
Tax Rate 39.04% 25.60% 40.21% 25.10% - - 1.26% -
Total Cost 318,149 213,004 207,197 154,970 109,439 93,308 43,939 39.06%
-
Net Worth 861,343 479,762 439,260 398,382 409,499 424,633 489,197 9.88%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 861,343 479,762 439,260 398,382 409,499 424,633 489,197 9.88%
NOSH 481,197 380,763 385,316 386,778 389,999 386,030 385,194 3.77%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.63% 12.13% 9.67% 12.47% 1.15% -11.11% 62.71% -
ROE 3.59% 5.61% 4.44% 4.91% 0.29% -3.00% 14.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 72.36 63.66 59.53 45.77 28.39 21.75 30.59 15.42%
EPS 6.43 7.07 5.06 5.06 0.30 -3.30 18.75 -16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.26 1.14 1.03 1.05 1.10 1.27 5.88%
Adjusted Per Share Value based on latest NOSH - 387,471
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.51 14.97 14.17 10.94 6.84 5.19 7.28 19.77%
EPS 1.91 1.66 1.20 1.21 0.07 -0.79 4.46 -13.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5321 0.2964 0.2713 0.2461 0.253 0.2623 0.3022 9.88%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.70 1.25 0.79 0.86 0.50 0.41 0.34 -
P/RPS 2.35 1.96 1.33 1.88 1.76 1.88 1.11 13.30%
P/EPS 26.44 17.68 15.61 17.00 166.67 -12.42 1.81 56.31%
EY 3.78 5.66 6.41 5.88 0.60 -8.05 55.15 -36.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.69 0.83 0.48 0.37 0.27 23.31%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 -
Price 1.69 1.74 0.85 0.75 0.49 0.47 0.32 -
P/RPS 2.34 2.73 1.43 1.64 1.73 2.16 1.05 14.28%
P/EPS 26.28 24.61 16.80 14.82 163.33 -14.24 1.71 57.64%
EY 3.80 4.06 5.95 6.75 0.61 -7.02 58.59 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.38 0.75 0.73 0.47 0.43 0.25 24.68%

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