[LBS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -94.39%
YoY- 165.09%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 322,270 189,969 171,592 156,151 132,985 147,505 150,483 13.51%
PBT 54,023 37,380 31,585 29,291 17,404 17,032 24,934 13.74%
Tax -26,739 -15,717 -9,165 -8,545 -11,619 -8,984 -5,612 29.68%
NP 27,284 21,663 22,420 20,746 5,785 8,048 19,322 5.91%
-
NP to SH 27,828 22,997 23,364 19,444 7,335 6,596 11,189 16.38%
-
Tax Rate 49.50% 42.05% 29.02% 29.17% 66.76% 52.75% 22.51% -
Total Cost 294,986 168,306 149,172 135,405 127,200 139,457 131,161 14.44%
-
Net Worth 1,072,010 1,020,289 944,657 752,626 383,816 386,952 387,062 18.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 298 327 - - - -
Div Payout % - - 1.28% 1.68% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,072,010 1,020,289 944,657 752,626 383,816 386,952 387,062 18.48%
NOSH 589,016 539,835 497,188 409,036 383,816 386,952 387,062 7.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.47% 11.40% 13.07% 13.29% 4.35% 5.46% 12.84% -
ROE 2.60% 2.25% 2.47% 2.58% 1.91% 1.70% 2.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.71 35.19 34.51 38.18 34.65 38.12 38.88 5.85%
EPS 4.72 4.26 4.70 4.76 1.92 1.71 2.89 8.51%
DPS 0.00 0.00 0.06 0.08 0.00 0.00 0.00 -
NAPS 1.82 1.89 1.90 1.84 1.00 1.00 1.00 10.48%
Adjusted Per Share Value based on latest NOSH - 409,036
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.91 11.74 10.60 9.65 8.21 9.11 9.30 13.51%
EPS 1.72 1.42 1.44 1.20 0.45 0.41 0.69 16.42%
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.6622 0.6303 0.5836 0.4649 0.2371 0.239 0.2391 18.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.67 1.44 1.63 1.56 0.84 0.77 0.58 -
P/RPS 3.05 4.09 4.72 4.09 2.42 2.02 1.49 12.66%
P/EPS 35.35 33.80 34.69 32.82 43.95 45.17 20.06 9.89%
EY 2.83 2.96 2.88 3.05 2.28 2.21 4.98 -8.98%
DY 0.00 0.00 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 0.86 0.85 0.84 0.77 0.58 7.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 26/02/14 26/02/13 29/02/12 25/02/11 -
Price 1.88 1.35 1.55 1.73 0.855 0.80 0.58 -
P/RPS 3.44 3.84 4.49 4.53 2.47 2.10 1.49 14.94%
P/EPS 39.79 31.69 32.98 36.39 44.74 46.93 20.06 12.08%
EY 2.51 3.16 3.03 2.75 2.24 2.13 4.98 -10.78%
DY 0.00 0.00 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 1.03 0.71 0.82 0.94 0.86 0.80 0.58 10.03%

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