[LBS] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 13.51%
YoY- 9.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 348,332 456,412 442,204 418,614 318,596 398,314 382,457 -6.04%
PBT 30,356 69,388 76,606 66,468 50,056 67,627 61,713 -37.71%
Tax -14,140 -23,459 -25,681 -20,396 -10,016 -21,618 -17,670 -13.81%
NP 16,216 45,929 50,925 46,072 40,040 46,009 44,042 -48.66%
-
NP to SH 8,212 36,681 42,921 40,894 36,028 46,009 44,042 -67.39%
-
Tax Rate 46.58% 33.81% 33.52% 30.69% 20.01% 31.97% 28.63% -
Total Cost 332,116 410,483 391,278 372,542 278,556 352,305 338,414 -1.24%
-
Net Worth 394,609 377,581 322,821 322,608 322,000 343,210 281,659 25.23%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 394,609 377,581 322,821 322,608 322,000 343,210 281,659 25.23%
NOSH 375,818 377,581 377,127 374,690 375,291 359,382 355,182 3.84%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.66% 10.06% 11.52% 11.01% 12.57% 11.55% 11.52% -
ROE 2.08% 9.71% 13.30% 12.68% 11.19% 13.41% 15.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 92.69 120.88 117.26 111.72 84.89 110.83 107.68 -9.51%
EPS 2.16 9.71 11.45 10.84 9.56 12.80 12.40 -68.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.00 0.856 0.861 0.858 0.955 0.793 20.60%
Adjusted Per Share Value based on latest NOSH - 374,225
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.04 28.88 27.98 26.49 20.16 25.21 24.20 -6.04%
EPS 0.52 2.32 2.72 2.59 2.28 2.91 2.79 -67.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2497 0.2389 0.2043 0.2042 0.2038 0.2172 0.1782 25.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.41 0.63 0.79 1.09 1.18 1.19 -
P/RPS 0.74 0.34 0.54 0.71 1.28 1.06 1.11 -23.70%
P/EPS 31.58 4.22 5.54 7.24 11.35 9.22 9.60 121.34%
EY 3.17 23.69 18.07 13.82 8.81 10.85 10.42 -54.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.41 0.74 0.92 1.27 1.24 1.50 -42.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 01/06/06 27/02/06 28/11/05 29/08/05 25/05/05 25/02/05 24/11/04 -
Price 0.60 0.56 0.48 0.79 0.90 1.14 1.16 -
P/RPS 0.65 0.46 0.41 0.71 1.06 1.03 1.08 -28.73%
P/EPS 27.46 5.76 4.22 7.24 9.37 8.90 9.35 105.21%
EY 3.64 17.35 23.71 13.82 10.67 11.23 10.69 -51.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.56 0.92 1.05 1.19 1.46 -46.61%

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