[LBS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.95%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 581,692 533,533 503,176 484,824 432,812 509,644 502,212 10.30%
PBT 72,412 426,902 530,146 79,052 64,544 75,014 76,813 -3.86%
Tax -30,136 -29,578 -28,042 -20,236 -12,216 -36,011 -32,521 -4.95%
NP 42,276 397,324 502,104 58,816 52,328 39,003 44,292 -3.06%
-
NP to SH 44,760 392,663 497,625 53,840 50,816 37,159 39,766 8.21%
-
Tax Rate 41.62% 6.93% 5.29% 25.60% 18.93% 48.01% 42.34% -
Total Cost 539,416 136,209 1,072 426,008 380,484 470,641 457,920 11.54%
-
Net Worth 869,810 751,870 755,236 479,762 453,986 444,804 433,748 59.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 326 415 - - - - -
Div Payout % - 0.08% 0.08% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 869,810 751,870 755,236 479,762 453,986 444,804 433,748 59.08%
NOSH 470,168 408,625 389,296 380,763 381,501 383,451 383,848 14.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.27% 74.47% 99.79% 12.13% 12.09% 7.65% 8.82% -
ROE 5.15% 52.22% 65.89% 11.22% 11.19% 8.35% 9.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.72 130.57 129.25 127.33 113.45 132.91 130.84 -3.66%
EPS 9.52 96.09 127.83 14.14 13.32 9.70 10.35 -5.42%
DPS 0.00 0.08 0.11 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.84 1.94 1.26 1.19 1.16 1.13 38.95%
Adjusted Per Share Value based on latest NOSH - 381,126
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.81 33.76 31.84 30.68 27.39 32.25 31.78 10.30%
EPS 2.83 24.85 31.49 3.41 3.22 2.35 2.52 8.04%
DPS 0.00 0.02 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.5504 0.4758 0.4779 0.3036 0.2873 0.2815 0.2745 59.07%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.73 1.56 1.87 1.25 0.93 0.84 0.86 -
P/RPS 1.40 1.19 1.45 0.98 0.82 0.63 0.66 65.16%
P/EPS 18.17 1.62 1.46 8.84 6.98 8.67 8.30 68.67%
EY 5.50 61.60 68.36 11.31 14.32 11.54 12.05 -40.74%
DY 0.00 0.05 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.96 0.99 0.78 0.72 0.76 15.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 -
Price 1.73 1.73 1.66 1.74 1.14 0.855 0.85 -
P/RPS 1.40 1.32 1.28 1.37 1.00 0.64 0.65 66.85%
P/EPS 18.17 1.80 1.30 12.31 8.56 8.82 8.20 70.04%
EY 5.50 55.55 77.00 8.13 11.68 11.33 12.19 -41.20%
DY 0.00 0.05 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.86 1.38 0.96 0.74 0.75 16.26%

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