[LBS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -54.76%
YoY- 93.41%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 132,985 147,505 150,483 72,788 102,259 102,349 99,987 4.86%
PBT 17,404 17,032 24,934 3,070 -55,107 507 1,033 60.04%
Tax -11,619 -8,984 -5,612 -3,639 14,467 3,586 1,371 -
NP 5,785 8,048 19,322 -569 -40,640 4,093 2,404 15.74%
-
NP to SH 7,335 6,596 11,189 -2,699 -40,937 414 163 88.48%
-
Tax Rate 66.76% 52.75% 22.51% 118.53% - -707.30% -132.72% -
Total Cost 127,200 139,457 131,161 73,357 142,899 98,256 97,583 4.51%
-
Net Worth 383,816 386,952 387,062 425,699 431,250 392,000 368,279 0.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 383,816 386,952 387,062 425,699 431,250 392,000 368,279 0.69%
NOSH 383,816 386,952 387,062 386,999 385,045 392,000 371,999 0.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.35% 5.46% 12.84% -0.78% -39.74% 4.00% 2.40% -
ROE 1.91% 1.70% 2.89% -0.63% -9.49% 0.11% 0.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.65 38.12 38.88 18.81 26.56 26.11 26.88 4.31%
EPS 1.92 1.71 2.89 -0.70 -10.63 0.11 0.05 83.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.10 1.12 1.00 0.99 0.16%
Adjusted Per Share Value based on latest NOSH - 386,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.42 9.33 9.52 4.61 6.47 6.48 6.33 4.86%
EPS 0.46 0.42 0.71 -0.17 -2.59 0.03 0.01 89.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2449 0.2449 0.2694 0.2729 0.2481 0.2331 0.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.84 0.77 0.58 0.60 0.23 0.56 0.52 -
P/RPS 2.42 2.02 1.49 3.19 0.87 2.14 1.93 3.83%
P/EPS 43.95 45.17 20.06 -86.03 -2.16 530.24 1,186.75 -42.23%
EY 2.28 2.21 4.98 -1.16 -46.22 0.19 0.08 74.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.58 0.55 0.21 0.56 0.53 7.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 23/02/10 25/02/09 29/02/08 26/02/07 -
Price 0.855 0.80 0.58 0.77 0.25 0.46 0.69 -
P/RPS 2.47 2.10 1.49 4.09 0.94 1.76 2.57 -0.65%
P/EPS 44.74 46.93 20.06 -110.41 -2.35 435.56 1,574.72 -44.73%
EY 2.24 2.13 4.98 -0.91 -42.53 0.23 0.06 82.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.58 0.70 0.22 0.46 0.70 3.48%

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