[LBS] YoY TTM 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- 2.03%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 680,296 668,265 533,532 509,644 449,565 340,912 198,476 22.77%
PBT 108,089 104,129 426,900 75,013 62,777 27,001 -6,558 -
Tax -37,592 -37,035 -29,576 -36,009 -24,724 -913 -4,350 43.22%
NP 70,497 67,094 397,324 39,004 38,053 26,088 -10,908 -
-
NP to SH 76,075 69,930 392,663 37,160 34,300 16,512 -17,182 -
-
Tax Rate 34.78% 35.57% 6.93% 48.00% 39.38% 3.38% - -
Total Cost 609,799 601,171 136,208 470,640 411,512 314,824 209,384 19.49%
-
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 - 298 558 - - - - -
Div Payout % - 0.43% 0.14% - - - - -
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 10.36% 10.04% 74.47% 7.65% 8.46% 7.65% -5.50% -
ROE 7.46% 7.40% 52.17% 9.68% 8.86% 4.27% -4.04% -
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 126.02 134.41 130.44 132.78 116.18 88.08 51.29 16.15%
EPS 14.09 14.07 96.00 9.68 8.86 4.27 -4.44 -
DPS 0.00 0.06 0.14 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 43.05 42.29 33.76 32.25 28.45 21.57 12.56 22.77%
EPS 4.81 4.43 24.85 2.35 2.17 1.04 -1.09 -
DPS 0.00 0.02 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.5978 0.4763 0.2429 0.2449 0.2449 0.2694 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 1.14 1.21 1.20 0.63 0.66 0.66 1.17 -0.43%
P/EPS 10.22 11.59 1.63 8.68 8.69 13.60 -13.51 -
EY 9.79 8.63 61.54 11.53 11.51 7.36 -7.40 -
DY 0.00 0.04 0.09 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 1.07 1.15 1.33 0.64 0.69 0.66 1.50 -5.47%
P/EPS 9.58 11.02 1.80 8.83 9.03 13.60 -17.34 -
EY 10.44 9.07 55.49 11.32 11.08 7.36 -5.77 -
DY 0.00 0.04 0.08 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