[LBS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 111.9%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 426,084 353,865 348,199 242,412 229,371 177,046 110,716 25.15%
PBT 55,411 47,211 49,295 39,526 37,089 29,472 -2,864 -
Tax -19,694 -16,941 -19,245 -10,118 -14,915 -7,396 4,141 -
NP 35,717 30,270 30,050 29,408 22,174 22,076 1,277 74.13%
-
NP to SH 37,015 33,309 30,941 26,920 19,497 19,571 1,170 77.74%
-
Tax Rate 35.54% 35.88% 39.04% 25.60% 40.21% 25.10% - -
Total Cost 390,367 323,595 318,149 213,004 207,197 154,970 109,439 23.58%
-
Net Worth 1,028,194 1,024,892 861,343 479,762 439,260 398,382 409,499 16.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,028,194 1,024,892 861,343 479,762 439,260 398,382 409,499 16.56%
NOSH 555,780 533,798 481,197 380,763 385,316 386,778 389,999 6.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.38% 8.55% 8.63% 12.13% 9.67% 12.47% 1.15% -
ROE 3.60% 3.25% 3.59% 5.61% 4.44% 4.91% 0.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 76.66 66.29 72.36 63.66 59.53 45.77 28.39 17.98%
EPS 6.66 6.24 6.43 7.07 5.06 5.06 0.30 67.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.92 1.79 1.26 1.14 1.03 1.05 9.89%
Adjusted Per Share Value based on latest NOSH - 381,126
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.96 22.39 22.03 15.34 14.51 11.20 7.01 25.14%
EPS 2.34 2.11 1.96 1.70 1.23 1.24 0.07 79.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6507 0.6486 0.5451 0.3036 0.278 0.2521 0.2591 16.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.57 1.60 1.70 1.25 0.79 0.86 0.50 -
P/RPS 2.05 2.41 2.35 1.96 1.33 1.88 1.76 2.57%
P/EPS 23.57 25.64 26.44 17.68 15.61 17.00 166.67 -27.79%
EY 4.24 3.90 3.78 5.66 6.41 5.88 0.60 38.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.95 0.99 0.69 0.83 0.48 9.98%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 26/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.61 1.30 1.69 1.74 0.85 0.75 0.49 -
P/RPS 2.10 1.96 2.34 2.73 1.43 1.64 1.73 3.27%
P/EPS 24.17 20.83 26.28 24.61 16.80 14.82 163.33 -27.25%
EY 4.14 4.80 3.80 4.06 5.95 6.75 0.61 37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.94 1.38 0.75 0.73 0.47 10.79%

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