[LBS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.67%
YoY- -188.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 524,164 452,543 263,217 227,947 261,344 278,936 353,484 6.78%
PBT 74,641 70,679 5,137 -64,735 65,908 14,305 27,005 18.44%
Tax -33,374 -21,352 1,060 13,756 1,680 -6,605 -10,799 20.66%
NP 41,267 49,327 6,197 -50,979 67,588 7,700 16,206 16.84%
-
NP to SH 36,421 38,893 2,624 -55,420 62,850 5,352 8,943 26.34%
-
Tax Rate 44.71% 30.21% -20.63% - -2.55% 46.17% 39.99% -
Total Cost 482,897 403,216 257,020 278,926 193,756 271,236 337,278 6.15%
-
Net Worth 435,471 418,268 403,763 380,192 481,692 383,799 387,819 1.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 435,471 418,268 403,763 380,192 481,692 383,799 387,819 1.94%
NOSH 385,373 387,285 384,537 348,800 385,354 380,000 372,903 0.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.87% 10.90% 2.35% -22.36% 25.86% 2.76% 4.58% -
ROE 8.36% 9.30% 0.65% -14.58% 13.05% 1.39% 2.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 136.01 116.85 68.45 65.35 67.82 73.40 94.79 6.19%
EPS 9.45 10.04 0.68 -15.89 16.31 1.41 2.40 25.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.05 1.09 1.25 1.01 1.04 1.39%
Adjusted Per Share Value based on latest NOSH - 348,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.38 27.96 16.26 14.08 16.14 17.23 21.84 6.77%
EPS 2.25 2.40 0.16 -3.42 3.88 0.33 0.55 26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2584 0.2494 0.2349 0.2976 0.2371 0.2396 1.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.86 0.67 0.50 0.44 0.30 0.67 0.47 -
P/RPS 0.63 0.57 0.73 0.67 0.44 0.91 0.50 3.92%
P/EPS 9.10 6.67 73.27 -2.77 1.84 47.57 19.60 -11.99%
EY 10.99 14.99 1.36 -36.11 54.37 2.10 5.10 13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.48 0.40 0.24 0.66 0.45 9.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 26/11/07 29/11/06 -
Price 0.85 0.81 0.59 0.43 0.25 0.57 0.52 -
P/RPS 0.62 0.69 0.86 0.66 0.37 0.78 0.55 2.01%
P/EPS 8.99 8.07 86.46 -2.71 1.53 40.47 21.68 -13.63%
EY 11.12 12.40 1.16 -36.95 65.24 2.47 4.61 15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.56 0.39 0.20 0.56 0.50 6.98%

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