[LBS] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 169.42%
YoY- 514.56%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 156,151 132,985 147,505 150,483 72,788 102,259 102,349 7.28%
PBT 29,291 17,404 17,032 24,934 3,070 -55,107 507 96.49%
Tax -8,545 -11,619 -8,984 -5,612 -3,639 14,467 3,586 -
NP 20,746 5,785 8,048 19,322 -569 -40,640 4,093 31.03%
-
NP to SH 19,444 7,335 6,596 11,189 -2,699 -40,937 414 89.83%
-
Tax Rate 29.17% 66.76% 52.75% 22.51% 118.53% - -707.30% -
Total Cost 135,405 127,200 139,457 131,161 73,357 142,899 98,256 5.48%
-
Net Worth 752,626 383,816 386,952 387,062 425,699 431,250 392,000 11.47%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 327 - - - - - - -
Div Payout % 1.68% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 752,626 383,816 386,952 387,062 425,699 431,250 392,000 11.47%
NOSH 409,036 383,816 386,952 387,062 386,999 385,045 392,000 0.71%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.29% 4.35% 5.46% 12.84% -0.78% -39.74% 4.00% -
ROE 2.58% 1.91% 1.70% 2.89% -0.63% -9.49% 0.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.18 34.65 38.12 38.88 18.81 26.56 26.11 6.53%
EPS 4.76 1.92 1.71 2.89 -0.70 -10.63 0.11 87.26%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.00 1.00 1.00 1.10 1.12 1.00 10.68%
Adjusted Per Share Value based on latest NOSH - 387,062
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.92 8.44 9.37 9.56 4.62 6.49 6.50 7.29%
EPS 1.23 0.47 0.42 0.71 -0.17 -2.60 0.03 85.58%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4779 0.2437 0.2457 0.2458 0.2703 0.2739 0.2489 11.47%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.56 0.84 0.77 0.58 0.60 0.23 0.56 -
P/RPS 4.09 2.42 2.02 1.49 3.19 0.87 2.14 11.38%
P/EPS 32.82 43.95 45.17 20.06 -86.03 -2.16 530.24 -37.07%
EY 3.05 2.28 2.21 4.98 -1.16 -46.22 0.19 58.75%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.77 0.58 0.55 0.21 0.56 7.19%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 29/02/12 25/02/11 23/02/10 25/02/09 29/02/08 -
Price 1.73 0.855 0.80 0.58 0.77 0.25 0.46 -
P/RPS 4.53 2.47 2.10 1.49 4.09 0.94 1.76 17.04%
P/EPS 36.39 44.74 46.93 20.06 -110.41 -2.35 435.56 -33.85%
EY 2.75 2.24 2.13 4.98 -0.91 -42.53 0.23 51.16%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.80 0.58 0.70 0.22 0.46 12.63%

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