[LBS] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -28.98%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 189,969 171,592 156,151 132,985 147,505 150,483 72,788 17.32%
PBT 37,380 31,585 29,291 17,404 17,032 24,934 3,070 51.64%
Tax -15,717 -9,165 -8,545 -11,619 -8,984 -5,612 -3,639 27.59%
NP 21,663 22,420 20,746 5,785 8,048 19,322 -569 -
-
NP to SH 22,997 23,364 19,444 7,335 6,596 11,189 -2,699 -
-
Tax Rate 42.05% 29.02% 29.17% 66.76% 52.75% 22.51% 118.53% -
Total Cost 168,306 149,172 135,405 127,200 139,457 131,161 73,357 14.83%
-
Net Worth 1,020,289 944,657 752,626 383,816 386,952 387,062 425,699 15.67%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 298 327 - - - - -
Div Payout % - 1.28% 1.68% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,020,289 944,657 752,626 383,816 386,952 387,062 425,699 15.67%
NOSH 539,835 497,188 409,036 383,816 386,952 387,062 386,999 5.70%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.40% 13.07% 13.29% 4.35% 5.46% 12.84% -0.78% -
ROE 2.25% 2.47% 2.58% 1.91% 1.70% 2.89% -0.63% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.19 34.51 38.18 34.65 38.12 38.88 18.81 10.99%
EPS 4.26 4.70 4.76 1.92 1.71 2.89 -0.70 -
DPS 0.00 0.06 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.90 1.84 1.00 1.00 1.00 1.10 9.43%
Adjusted Per Share Value based on latest NOSH - 383,816
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.06 10.90 9.92 8.44 9.37 9.56 4.62 17.33%
EPS 1.46 1.48 1.23 0.47 0.42 0.71 -0.17 -
DPS 0.00 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.6479 0.5999 0.4779 0.2437 0.2457 0.2458 0.2703 15.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.44 1.63 1.56 0.84 0.77 0.58 0.60 -
P/RPS 4.09 4.72 4.09 2.42 2.02 1.49 3.19 4.22%
P/EPS 33.80 34.69 32.82 43.95 45.17 20.06 -86.03 -
EY 2.96 2.88 3.05 2.28 2.21 4.98 -1.16 -
DY 0.00 0.04 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.85 0.84 0.77 0.58 0.55 5.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 26/02/13 29/02/12 25/02/11 23/02/10 -
Price 1.35 1.55 1.73 0.855 0.80 0.58 0.77 -
P/RPS 3.84 4.49 4.53 2.47 2.10 1.49 4.09 -1.04%
P/EPS 31.69 32.98 36.39 44.74 46.93 20.06 -110.41 -
EY 3.16 3.03 2.75 2.24 2.13 4.98 -0.91 -
DY 0.00 0.04 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.94 0.86 0.80 0.58 0.70 0.23%

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