[LBS] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.59%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 680,400 668,265 533,533 509,644 449,565 340,912 198,476 22.78%
PBT 107,550 104,129 426,902 75,014 62,777 27,001 -6,558 -
Tax -37,110 -37,035 -29,578 -36,011 -24,724 -913 -4,350 42.92%
NP 70,440 67,094 397,324 39,003 38,053 26,088 -10,908 -
-
NP to SH 76,011 69,930 392,663 37,159 34,300 16,512 -17,182 -
-
Tax Rate 34.50% 35.57% 6.93% 48.01% 39.38% 3.38% - -
Total Cost 609,960 601,171 136,209 470,641 411,512 314,824 209,384 19.49%
-
Net Worth 1,020,318 915,194 751,870 444,804 421,313 425,308 424,954 15.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 323 447 326 - - - - -
Div Payout % 0.43% 0.64% 0.08% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,020,318 915,194 751,870 444,804 421,313 425,308 424,954 15.70%
NOSH 539,850 497,388 408,625 383,451 386,526 386,644 386,321 5.73%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.35% 10.04% 74.47% 7.65% 8.46% 7.65% -5.50% -
ROE 7.45% 7.64% 52.22% 8.35% 8.14% 3.88% -4.04% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 126.03 134.35 130.57 132.91 116.31 88.17 51.38 16.12%
EPS 14.08 14.06 96.09 9.70 8.87 4.27 -4.45 -
DPS 0.06 0.09 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.84 1.84 1.16 1.09 1.10 1.10 9.43%
Adjusted Per Share Value based on latest NOSH - 383,816
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.03 41.28 32.96 31.48 27.77 21.06 12.26 22.78%
EPS 4.70 4.32 24.26 2.30 2.12 1.02 -1.06 -
DPS 0.02 0.03 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.6303 0.5654 0.4645 0.2748 0.2603 0.2627 0.2625 15.71%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.44 1.63 1.56 0.84 0.77 0.58 0.60 -
P/RPS 1.14 1.21 1.19 0.63 0.66 0.66 1.17 -0.43%
P/EPS 10.23 11.59 1.62 8.67 8.68 13.58 -13.49 -
EY 9.78 8.63 61.60 11.54 11.52 7.36 -7.41 -
DY 0.04 0.06 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 0.85 0.72 0.71 0.53 0.55 5.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 26/02/13 29/02/12 25/02/11 23/02/10 -
Price 1.35 1.55 1.73 0.855 0.80 0.58 0.77 -
P/RPS 1.07 1.15 1.32 0.64 0.69 0.66 1.50 -5.47%
P/EPS 9.59 11.02 1.80 8.82 9.02 13.58 -17.31 -
EY 10.43 9.07 55.55 11.33 11.09 7.36 -5.78 -
DY 0.04 0.06 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.94 0.74 0.73 0.53 0.70 0.23%

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