[LBS] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 100.31%
YoY- 100.7%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 108,203 106,136 76,461 39,902 26,571 32,658 49,732 13.81%
PBT 16,136 14,556 14,817 1,506 -7,657 1,756 1,326 51.60%
Tax -3,054 -5,953 -3,765 -908 127 -431 -1,215 16.58%
NP 13,082 8,603 11,052 598 -7,530 1,325 111 121.26%
-
NP to SH 12,704 6,287 9,458 53 -7,595 1,114 696 62.19%
-
Tax Rate 18.93% 40.90% 25.41% 60.29% - 24.54% 91.63% -
Total Cost 95,121 97,533 65,409 39,304 34,101 31,333 49,621 11.44%
-
Net Worth 453,986 420,419 443,946 556,499 435,652 395,662 386,666 2.70%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 453,986 420,419 443,946 556,499 435,652 395,662 386,666 2.70%
NOSH 381,501 385,705 386,040 530,000 385,532 384,137 386,666 -0.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.09% 8.11% 14.45% 1.50% -28.34% 4.06% 0.22% -
ROE 2.80% 1.50% 2.13% 0.01% -1.74% 0.28% 0.18% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.36 27.52 19.81 7.53 6.89 8.50 12.86 14.07%
EPS 3.33 1.63 2.45 0.01 -1.97 0.29 0.18 62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.15 1.05 1.13 1.03 1.00 2.93%
Adjusted Per Share Value based on latest NOSH - 530,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.68 6.56 4.72 2.46 1.64 2.02 3.07 13.82%
EPS 0.78 0.39 0.58 0.00 -0.47 0.07 0.04 63.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2804 0.2597 0.2742 0.3438 0.2691 0.2444 0.2389 2.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.93 0.82 0.58 0.62 0.24 0.43 0.67 -
P/RPS 3.28 2.98 2.93 8.24 3.48 5.06 5.21 -7.41%
P/EPS 27.93 50.31 23.67 6,200.00 -12.18 148.28 372.22 -35.02%
EY 3.58 1.99 4.22 0.02 -8.21 0.67 0.27 53.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.50 0.59 0.21 0.42 0.67 2.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 26/05/11 31/05/10 25/05/09 28/05/08 28/05/07 -
Price 1.14 0.81 0.68 0.49 0.39 0.38 0.75 -
P/RPS 4.02 2.94 3.43 6.51 5.66 4.47 5.83 -6.00%
P/EPS 34.23 49.69 27.76 4,900.00 -19.80 131.03 416.67 -34.04%
EY 2.92 2.01 3.60 0.02 -5.05 0.76 0.24 51.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.74 0.59 0.47 0.35 0.37 0.75 4.19%

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