[LBS] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -21.82%
YoY- 26.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 136,566 148,474 134,969 147,288 125,014 79,713 41,709 21.84%
PBT 22,960 23,249 358,083 20,520 16,273 4,931 -3,213 -
Tax -4,452 -8,625 -10,913 -9,475 -8,344 558 2,203 -
NP 18,508 14,624 347,170 11,045 7,929 5,489 -1,010 -
-
NP to SH 19,706 15,625 346,299 10,328 8,133 4,153 -1,744 -
-
Tax Rate 19.39% 37.10% 3.05% 46.17% 51.28% -11.32% - -
Total Cost 118,058 133,850 -212,201 136,243 117,085 74,224 42,719 18.45%
-
Net Worth 1,039,141 883,789 755,278 435,471 418,268 403,763 380,192 18.23%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 32,304 - 311 - - - - -
Div Payout % 163.93% - 0.09% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,039,141 883,789 755,278 435,471 418,268 403,763 380,192 18.23%
NOSH 538,415 488,281 389,318 385,373 387,285 384,537 348,800 7.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.55% 9.85% 257.22% 7.50% 6.34% 6.89% -2.42% -
ROE 1.90% 1.77% 45.85% 2.37% 1.94% 1.03% -0.46% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.36 30.41 34.67 38.22 32.28 20.73 11.96 13.33%
EPS 3.66 3.20 88.95 2.69 2.10 1.08 -0.50 -
DPS 6.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.81 1.94 1.13 1.08 1.05 1.09 9.98%
Adjusted Per Share Value based on latest NOSH - 385,373
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.44 9.17 8.34 9.10 7.72 4.92 2.58 21.82%
EPS 1.22 0.97 21.39 0.64 0.50 0.26 -0.11 -
DPS 2.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.546 0.4666 0.269 0.2584 0.2494 0.2349 18.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.43 1.69 1.87 0.86 0.67 0.50 0.44 -
P/RPS 5.64 5.56 5.39 2.25 2.08 2.41 3.68 7.37%
P/EPS 39.07 52.81 2.10 32.09 31.90 46.30 -88.00 -
EY 2.56 1.89 47.57 3.12 3.13 2.16 -1.14 -
DY 4.20 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.93 0.96 0.76 0.62 0.48 0.40 10.79%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.35 1.66 1.66 0.85 0.81 0.59 0.43 -
P/RPS 5.32 5.46 4.79 2.22 2.51 2.85 3.60 6.72%
P/EPS 36.89 51.88 1.87 31.72 38.57 54.63 -86.00 -
EY 2.71 1.93 53.58 3.15 2.59 1.83 -1.16 -
DY 4.44 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 0.86 0.75 0.75 0.56 0.39 10.23%

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