[LBS] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 753.59%
YoY- 944.88%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 861,214 662,023 652,824 510,366 524,164 452,543 263,217 21.82%
PBT 127,850 101,756 101,835 415,013 74,641 70,679 5,137 70.78%
Tax -48,213 -30,558 -36,415 -32,650 -33,374 -21,352 1,060 -
NP 79,637 71,198 65,420 382,363 41,267 49,327 6,197 52.98%
-
NP to SH 80,533 76,379 66,010 380,554 36,421 38,893 2,624 76.85%
-
Tax Rate 37.71% 30.03% 35.76% 7.87% 44.71% 30.21% -20.63% -
Total Cost 781,577 590,825 587,404 128,003 482,897 403,216 257,020 20.34%
-
Net Worth 1,037,226 1,039,141 883,789 755,278 435,471 418,268 403,763 17.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 298 327 231 - - - -
Div Payout % - 0.39% 0.50% 0.06% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,037,226 1,039,141 883,789 755,278 435,471 418,268 403,763 17.01%
NOSH 573,053 538,415 488,281 389,318 385,373 387,285 384,537 6.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.25% 10.75% 10.02% 74.92% 7.87% 10.90% 2.35% -
ROE 7.76% 7.35% 7.47% 50.39% 8.36% 9.30% 0.65% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 150.29 122.96 133.70 131.09 136.01 116.85 68.45 13.99%
EPS 14.05 14.19 13.52 97.75 9.45 10.04 0.68 65.57%
DPS 0.00 0.06 0.07 0.06 0.00 0.00 0.00 -
NAPS 1.81 1.93 1.81 1.94 1.13 1.08 1.05 9.49%
Adjusted Per Share Value based on latest NOSH - 389,318
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.20 40.90 40.33 31.53 32.38 27.96 16.26 21.82%
EPS 4.97 4.72 4.08 23.51 2.25 2.40 0.16 77.20%
DPS 0.00 0.02 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.6407 0.6419 0.546 0.4666 0.269 0.2584 0.2494 17.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.78 1.43 1.69 1.87 0.86 0.67 0.50 -
P/RPS 1.18 1.16 1.26 1.43 0.63 0.57 0.73 8.32%
P/EPS 12.67 10.08 12.50 1.91 9.10 6.67 73.27 -25.33%
EY 7.90 9.92 8.00 52.27 10.99 14.99 1.36 34.03%
DY 0.00 0.04 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 0.98 0.74 0.93 0.96 0.76 0.62 0.48 12.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 -
Price 1.68 1.35 1.66 1.66 0.85 0.81 0.59 -
P/RPS 1.12 1.10 1.24 1.27 0.62 0.69 0.86 4.49%
P/EPS 11.95 9.52 12.28 1.70 8.99 8.07 86.46 -28.07%
EY 8.37 10.51 8.14 58.88 11.12 12.40 1.16 38.96%
DY 0.00 0.04 0.04 0.04 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.92 0.86 0.75 0.75 0.56 8.81%

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