[LBS] YoY TTM 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- 3.18%
YoY- 956.68%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 993,619 680,296 668,265 533,532 509,644 449,565 340,912 19.49%
PBT 143,955 108,089 104,129 426,900 75,013 62,777 27,001 32.13%
Tax -58,753 -37,592 -37,035 -29,576 -36,009 -24,724 -913 100.05%
NP 85,202 70,497 67,094 397,324 39,004 38,053 26,088 21.78%
-
NP to SH 85,301 76,075 69,930 392,663 37,160 34,300 16,512 31.44%
-
Tax Rate 40.81% 34.78% 35.57% 6.93% 48.00% 39.38% 3.38% -
Total Cost 908,417 609,799 601,171 136,208 470,640 411,512 314,824 19.29%
-
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 - - 298 558 - - - -
Div Payout % - - 0.43% 0.14% - - - -
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 8.57% 10.36% 10.04% 74.47% 7.65% 8.46% 7.65% -
ROE 7.96% 7.46% 7.40% 52.17% 9.68% 8.86% 4.27% -
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 168.69 126.02 134.41 130.44 132.78 116.18 88.08 11.42%
EPS 14.48 14.09 14.07 96.00 9.68 8.86 4.27 22.54%
DPS 0.00 0.00 0.06 0.14 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 61.38 42.02 41.28 32.96 31.48 27.77 21.06 19.49%
EPS 5.27 4.70 4.32 24.26 2.30 2.12 1.02 31.44%
DPS 0.00 0.00 0.02 0.03 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 0.99 1.14 1.21 1.20 0.63 0.66 0.66 6.98%
P/EPS 11.53 10.22 11.59 1.63 8.68 8.69 13.60 -2.71%
EY 8.67 9.79 8.63 61.54 11.53 11.51 7.36 2.76%
DY 0.00 0.00 0.04 0.09 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 1.11 1.07 1.15 1.33 0.64 0.69 0.66 9.04%
P/EPS 12.98 9.58 11.02 1.80 8.83 9.03 13.60 -0.77%
EY 7.70 10.44 9.07 55.49 11.32 11.08 7.36 0.75%
DY 0.00 0.00 0.04 0.08 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