[LBS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1286.4%
YoY- 1151.36%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 671,349 490,431 496,673 377,382 376,659 302,060 190,429 23.34%
PBT 89,932 70,170 72,544 397,610 57,610 45,745 2,067 87.43%
Tax -32,014 -21,393 -27,870 -21,032 -24,391 -15,740 4,699 -
NP 57,918 48,777 44,674 376,578 33,219 30,005 6,766 42.97%
-
NP to SH 57,473 53,014 46,566 373,219 29,825 27,704 5,323 48.61%
-
Tax Rate 35.60% 30.49% 38.42% 5.29% 42.34% 34.41% -227.33% -
Total Cost 613,431 441,654 451,999 804 343,440 272,055 183,663 22.23%
-
Net Worth 1,036,116 1,037,697 884,411 755,236 433,748 417,298 405,010 16.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 34,346 32,260 - 311 - - - -
Div Payout % 59.76% 60.85% - 0.08% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,036,116 1,037,697 884,411 755,236 433,748 417,298 405,010 16.93%
NOSH 572,440 537,667 488,625 389,296 383,848 386,387 385,724 6.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.63% 9.95% 8.99% 99.79% 8.82% 9.93% 3.55% -
ROE 5.55% 5.11% 5.27% 49.42% 6.88% 6.64% 1.31% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.28 91.21 101.65 96.94 98.13 78.18 49.37 15.49%
EPS 10.04 9.86 9.53 95.87 7.76 7.17 1.38 39.15%
DPS 6.00 6.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.81 1.93 1.81 1.94 1.13 1.08 1.05 9.49%
Adjusted Per Share Value based on latest NOSH - 389,318
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.48 31.04 31.43 23.88 23.84 19.11 12.05 23.34%
EPS 3.64 3.35 2.95 23.62 1.89 1.75 0.34 48.40%
DPS 2.17 2.04 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.6557 0.6567 0.5597 0.4779 0.2745 0.2641 0.2563 16.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.78 1.43 1.69 1.87 0.86 0.67 0.50 -
P/RPS 1.52 1.57 1.66 1.93 0.88 0.86 1.01 7.04%
P/EPS 17.73 14.50 17.73 1.95 11.07 9.34 36.23 -11.21%
EY 5.64 6.90 5.64 51.27 9.03 10.70 2.76 12.63%
DY 3.37 4.20 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.98 0.74 0.93 0.96 0.76 0.62 0.48 12.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 -
Price 1.68 1.35 1.66 1.66 0.85 0.81 0.59 -
P/RPS 1.43 1.48 1.63 1.71 0.87 1.04 1.20 2.96%
P/EPS 16.73 13.69 17.42 1.73 10.94 11.30 42.75 -14.46%
EY 5.98 7.30 5.74 57.75 9.14 8.85 2.34 16.91%
DY 3.57 4.44 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.92 0.86 0.75 0.75 0.56 8.81%

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