[LBS] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 38.25%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 523,372 668,265 662,230 696,398 581,692 533,533 503,176 2.66%
PBT 76,080 104,129 96,725 98,590 72,412 426,902 530,146 -72.62%
Tax -33,292 -37,035 -37,160 -38,490 -30,136 -29,578 -28,042 12.13%
NP 42,788 67,094 59,565 60,100 42,276 397,324 502,104 -80.66%
-
NP to SH 46,272 69,930 62,088 61,882 44,760 392,663 497,625 -79.50%
-
Tax Rate 43.76% 35.57% 38.42% 39.04% 41.62% 6.93% 5.29% -
Total Cost 480,584 601,171 602,665 636,298 539,416 136,209 1,072 5779.38%
-
Net Worth 981,688 915,194 884,411 861,343 869,810 751,870 755,236 19.12%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 447 - - - 326 415 -
Div Payout % - 0.64% - - - 0.08% 0.08% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 981,688 915,194 884,411 861,343 869,810 751,870 755,236 19.12%
NOSH 530,642 497,388 488,625 481,197 470,168 408,625 389,296 22.95%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.18% 10.04% 8.99% 8.63% 7.27% 74.47% 99.79% -
ROE 4.71% 7.64% 7.02% 7.18% 5.15% 52.22% 65.89% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 98.63 134.35 135.53 144.72 123.72 130.57 129.25 -16.50%
EPS 8.72 14.06 12.71 12.86 9.52 96.09 127.83 -83.33%
DPS 0.00 0.09 0.00 0.00 0.00 0.08 0.11 -
NAPS 1.85 1.84 1.81 1.79 1.85 1.84 1.94 -3.12%
Adjusted Per Share Value based on latest NOSH - 481,731
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 33.12 42.29 41.91 44.07 36.81 33.76 31.84 2.66%
EPS 2.93 4.43 3.93 3.92 2.83 24.85 31.49 -79.49%
DPS 0.00 0.03 0.00 0.00 0.00 0.02 0.03 -
NAPS 0.6212 0.5791 0.5597 0.5451 0.5504 0.4758 0.4779 19.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.51 1.63 1.69 1.70 1.73 1.56 1.87 -
P/RPS 1.53 1.21 1.25 1.17 1.40 1.19 1.45 3.64%
P/EPS 17.32 11.59 13.30 13.22 18.17 1.62 1.46 420.93%
EY 5.77 8.63 7.52 7.56 5.50 61.60 68.36 -80.78%
DY 0.00 0.06 0.00 0.00 0.00 0.05 0.06 -
P/NAPS 0.82 0.89 0.93 0.95 0.94 0.85 0.96 -9.98%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 -
Price 1.65 1.55 1.66 1.69 1.73 1.73 1.66 -
P/RPS 1.67 1.15 1.22 1.17 1.40 1.32 1.28 19.41%
P/EPS 18.92 11.02 13.06 13.14 18.17 1.80 1.30 497.07%
EY 5.28 9.07 7.65 7.61 5.50 55.55 77.00 -83.27%
DY 0.00 0.06 0.00 0.00 0.00 0.05 0.06 -
P/NAPS 0.89 0.84 0.92 0.94 0.94 0.94 0.86 2.31%

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