[LBS] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 271.8%
YoY- 338.13%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 134,969 147,288 125,014 79,713 41,709 41,167 97,641 5.53%
PBT 358,083 20,520 16,273 4,931 -3,213 -9,434 8,914 84.95%
Tax -10,913 -9,475 -8,344 558 2,203 -960 -3,890 18.74%
NP 347,170 11,045 7,929 5,489 -1,010 -10,394 5,024 102.44%
-
NP to SH 346,299 10,328 8,133 4,153 -1,744 -9,788 836 172.77%
-
Tax Rate 3.05% 46.17% 51.28% -11.32% - - 43.64% -
Total Cost -212,201 136,243 117,085 74,224 42,719 51,561 92,617 -
-
Net Worth 755,278 435,471 418,268 403,763 380,192 481,692 383,799 11.93%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 311 - - - - - - -
Div Payout % 0.09% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 755,278 435,471 418,268 403,763 380,192 481,692 383,799 11.93%
NOSH 389,318 385,373 387,285 384,537 348,800 385,354 380,000 0.40%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 257.22% 7.50% 6.34% 6.89% -2.42% -25.25% 5.15% -
ROE 45.85% 2.37% 1.94% 1.03% -0.46% -2.03% 0.22% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.67 38.22 32.28 20.73 11.96 10.68 25.70 5.11%
EPS 88.95 2.69 2.10 1.08 -0.50 -2.54 0.22 171.67%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.13 1.08 1.05 1.09 1.25 1.01 11.48%
Adjusted Per Share Value based on latest NOSH - 384,537
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.34 9.10 7.72 4.92 2.58 2.54 6.03 5.54%
EPS 21.39 0.64 0.50 0.26 -0.11 -0.60 0.05 174.24%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4666 0.269 0.2584 0.2494 0.2349 0.2976 0.2371 11.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.87 0.86 0.67 0.50 0.44 0.30 0.67 -
P/RPS 5.39 2.25 2.08 2.41 3.68 2.81 2.61 12.83%
P/EPS 2.10 32.09 31.90 46.30 -88.00 -11.81 304.55 -56.33%
EY 47.57 3.12 3.13 2.16 -1.14 -8.47 0.33 128.80%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.62 0.48 0.40 0.24 0.66 6.43%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 26/11/07 -
Price 1.66 0.85 0.81 0.59 0.43 0.25 0.57 -
P/RPS 4.79 2.22 2.51 2.85 3.60 2.34 2.22 13.66%
P/EPS 1.87 31.72 38.57 54.63 -86.00 -9.84 259.09 -56.00%
EY 53.58 3.15 2.59 1.83 -1.16 -10.16 0.39 126.98%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.75 0.56 0.39 0.20 0.56 7.40%

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