[LBS] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 56.96%
YoY- 371.84%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 570,752 511,711 479,240 377,471 211,807 255,167 264,224 13.68%
PBT 428,867 76,593 62,516 40,312 2,605 881 14,209 76.40%
Tax -34,056 -33,110 -26,912 -3,770 -5,385 13,119 -3,606 45.36%
NP 394,811 43,483 35,604 36,542 -2,780 14,000 10,603 82.68%
-
NP to SH 391,149 43,577 31,129 25,917 -9,534 12,790 6,021 100.43%
-
Tax Rate 7.94% 43.23% 43.05% 9.35% 206.72% -1,489.10% 25.38% -
Total Cost 175,941 468,228 443,636 340,929 214,587 241,167 253,621 -5.91%
-
Net Worth 869,810 453,986 420,419 443,946 556,499 435,652 395,662 14.02%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 558 - - - - - - -
Div Payout % 0.14% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 869,810 453,986 420,419 443,946 556,499 435,652 395,662 14.02%
NOSH 470,168 381,501 385,705 386,040 530,000 385,532 384,137 3.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 69.17% 8.50% 7.43% 9.68% -1.31% 5.49% 4.01% -
ROE 44.97% 9.60% 7.40% 5.84% -1.71% 2.94% 1.52% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 121.39 134.13 124.25 97.78 39.96 66.19 68.78 9.92%
EPS 83.19 11.42 8.07 6.71 -1.80 3.32 1.57 93.74%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.19 1.09 1.15 1.05 1.13 1.03 10.24%
Adjusted Per Share Value based on latest NOSH - 386,040
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 35.26 31.61 29.60 23.32 13.08 15.76 16.32 13.69%
EPS 24.16 2.69 1.92 1.60 -0.59 0.79 0.37 100.60%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5373 0.2804 0.2597 0.2742 0.3438 0.2691 0.2444 14.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.73 0.93 0.82 0.58 0.62 0.24 0.43 -
P/RPS 1.43 0.69 0.66 0.59 1.55 0.36 0.63 14.63%
P/EPS 2.08 8.14 10.16 8.64 -34.47 7.23 27.43 -34.92%
EY 48.09 12.28 9.84 11.58 -2.90 13.82 3.65 53.65%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.75 0.50 0.59 0.21 0.42 14.36%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 29/05/13 30/05/12 26/05/11 31/05/10 25/05/09 28/05/08 -
Price 1.73 1.14 0.81 0.68 0.49 0.39 0.38 -
P/RPS 1.43 0.85 0.65 0.70 1.23 0.59 0.55 17.25%
P/EPS 2.08 9.98 10.04 10.13 -27.24 11.76 24.24 -33.57%
EY 48.09 10.02 9.96 9.87 -3.67 8.51 4.12 50.58%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.74 0.59 0.47 0.35 0.37 16.80%

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