[LBS] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 110.12%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 223,022 202,776 134,209 123,235 100,585 70,814 57,408 25.36%
PBT 28,191 31,192 23,390 22,533 14,655 -4,370 1,242 68.22%
Tax -8,618 -11,711 -7,064 -8,962 -3,631 5,049 -3,041 18.94%
NP 19,573 19,481 16,326 13,571 11,024 679 -1,799 -
-
NP to SH 21,741 19,751 14,216 13,210 10,113 1,117 -5,144 -
-
Tax Rate 30.57% 37.54% 30.20% 39.77% 24.78% - 244.85% -
Total Cost 203,449 183,295 117,883 109,664 89,561 70,135 59,207 22.83%
-
Net Worth 1,023,105 862,299 480,218 439,049 399,095 404,431 425,443 15.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,023,105 862,299 480,218 439,049 399,095 404,431 425,443 15.74%
NOSH 532,867 481,731 381,126 385,131 387,471 385,172 386,766 5.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.78% 9.61% 12.16% 11.01% 10.96% 0.96% -3.13% -
ROE 2.13% 2.29% 2.96% 3.01% 2.53% 0.28% -1.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.85 42.09 35.21 32.00 25.96 18.39 14.84 18.85%
EPS 4.08 4.10 3.73 3.43 2.61 0.29 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.79 1.26 1.14 1.03 1.05 1.10 9.72%
Adjusted Per Share Value based on latest NOSH - 385,131
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.16 12.88 8.52 7.83 6.39 4.50 3.65 25.33%
EPS 1.38 1.25 0.90 0.84 0.64 0.07 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6497 0.5476 0.305 0.2788 0.2534 0.2568 0.2702 15.73%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.60 1.70 1.25 0.79 0.86 0.50 0.41 -
P/RPS 3.82 4.04 3.55 2.47 3.31 2.72 2.76 5.56%
P/EPS 39.22 41.46 33.51 23.03 32.95 172.41 -30.83 -
EY 2.55 2.41 2.98 4.34 3.03 0.58 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.95 0.99 0.69 0.83 0.48 0.37 14.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 25/08/14 26/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 1.30 1.69 1.74 0.85 0.75 0.49 0.47 -
P/RPS 3.11 4.01 4.94 2.66 2.89 2.67 3.17 -0.31%
P/EPS 31.86 41.22 46.65 24.78 28.74 168.97 -35.34 -
EY 3.14 2.43 2.14 4.04 3.48 0.59 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.94 1.38 0.75 0.73 0.47 0.43 7.93%

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