[LBS] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.21%
YoY- 956.71%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 993,619 680,400 668,265 533,533 509,644 449,565 340,912 19.49%
PBT 143,955 107,550 104,129 426,902 75,014 62,777 27,001 32.13%
Tax -58,753 -37,110 -37,035 -29,578 -36,011 -24,724 -913 100.05%
NP 85,202 70,440 67,094 397,324 39,003 38,053 26,088 21.78%
-
NP to SH 85,301 76,011 69,930 392,663 37,159 34,300 16,512 31.44%
-
Tax Rate 40.81% 34.50% 35.57% 6.93% 48.01% 39.38% 3.38% -
Total Cost 908,417 609,960 601,171 136,209 470,641 411,512 314,824 19.29%
-
Net Worth 1,072,559 1,020,318 915,194 751,870 444,804 421,313 425,308 16.65%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 589 323 447 326 - - - -
Div Payout % 0.69% 0.43% 0.64% 0.08% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,072,559 1,020,318 915,194 751,870 444,804 421,313 425,308 16.65%
NOSH 589,318 539,850 497,388 408,625 383,451 386,526 386,644 7.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.57% 10.35% 10.04% 74.47% 7.65% 8.46% 7.65% -
ROE 7.95% 7.45% 7.64% 52.22% 8.35% 8.14% 3.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 168.60 126.03 134.35 130.57 132.91 116.31 88.17 11.39%
EPS 14.47 14.08 14.06 96.09 9.70 8.87 4.27 22.53%
DPS 0.10 0.06 0.09 0.08 0.00 0.00 0.00 -
NAPS 1.82 1.89 1.84 1.84 1.16 1.09 1.10 8.74%
Adjusted Per Share Value based on latest NOSH - 409,036
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 61.38 42.03 41.28 32.96 31.48 27.77 21.06 19.49%
EPS 5.27 4.70 4.32 24.26 2.30 2.12 1.02 31.44%
DPS 0.04 0.02 0.03 0.02 0.00 0.00 0.00 -
NAPS 0.6626 0.6303 0.5654 0.4645 0.2748 0.2603 0.2627 16.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.67 1.44 1.63 1.56 0.84 0.77 0.58 -
P/RPS 0.99 1.14 1.21 1.19 0.63 0.66 0.66 6.98%
P/EPS 11.54 10.23 11.59 1.62 8.67 8.68 13.58 -2.67%
EY 8.67 9.78 8.63 61.60 11.54 11.52 7.36 2.76%
DY 0.06 0.04 0.06 0.05 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 0.89 0.85 0.72 0.71 0.53 9.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 26/02/14 26/02/13 29/02/12 25/02/11 -
Price 1.88 1.35 1.55 1.73 0.855 0.80 0.58 -
P/RPS 1.12 1.07 1.15 1.32 0.64 0.69 0.66 9.20%
P/EPS 12.99 9.59 11.02 1.80 8.82 9.02 13.58 -0.73%
EY 7.70 10.43 9.07 55.55 11.33 11.09 7.36 0.75%
DY 0.05 0.04 0.06 0.05 0.00 0.00 0.00 -
P/NAPS 1.03 0.71 0.84 0.94 0.74 0.73 0.53 11.69%

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