[LBS] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -135.33%
YoY- -781.78%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 106,136 76,461 39,902 26,571 32,658 49,732 87,083 3.34%
PBT 14,556 14,817 1,506 -7,657 1,756 1,326 7,589 11.45%
Tax -5,953 -3,765 -908 127 -431 -1,215 -3,535 9.06%
NP 8,603 11,052 598 -7,530 1,325 111 4,054 13.34%
-
NP to SH 6,287 9,458 53 -7,595 1,114 696 2,053 20.48%
-
Tax Rate 40.90% 25.41% 60.29% - 24.54% 91.63% 46.58% -
Total Cost 97,533 65,409 39,304 34,101 31,333 49,621 83,029 2.71%
-
Net Worth 420,419 443,946 556,499 435,652 395,662 386,666 394,609 1.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 420,419 443,946 556,499 435,652 395,662 386,666 394,609 1.06%
NOSH 385,705 386,040 530,000 385,532 384,137 386,666 375,818 0.43%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.11% 14.45% 1.50% -28.34% 4.06% 0.22% 4.66% -
ROE 1.50% 2.13% 0.01% -1.74% 0.28% 0.18% 0.52% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 27.52 19.81 7.53 6.89 8.50 12.86 23.17 2.90%
EPS 1.63 2.45 0.01 -1.97 0.29 0.18 0.54 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.15 1.05 1.13 1.03 1.00 1.05 0.62%
Adjusted Per Share Value based on latest NOSH - 385,532
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.72 4.84 2.53 1.68 2.07 3.15 5.51 3.36%
EPS 0.40 0.60 0.00 -0.48 0.07 0.04 0.13 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.266 0.2809 0.3522 0.2757 0.2504 0.2447 0.2497 1.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.82 0.58 0.62 0.24 0.43 0.67 0.69 -
P/RPS 2.98 2.93 8.24 3.48 5.06 5.21 2.98 0.00%
P/EPS 50.31 23.67 6,200.00 -12.18 148.28 372.22 126.31 -14.21%
EY 1.99 4.22 0.02 -8.21 0.67 0.27 0.79 16.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.59 0.21 0.42 0.67 0.66 2.15%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 31/05/10 25/05/09 28/05/08 28/05/07 01/06/06 -
Price 0.81 0.68 0.49 0.39 0.38 0.75 0.60 -
P/RPS 2.94 3.43 6.51 5.66 4.47 5.83 2.59 2.13%
P/EPS 49.69 27.76 4,900.00 -19.80 131.03 416.67 109.83 -12.37%
EY 2.01 3.60 0.02 -5.05 0.76 0.24 0.91 14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.47 0.35 0.37 0.75 0.57 4.44%

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