[LBS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.5%
YoY- 24.98%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 336,354 288,328 347,774 320,364 323,842 320,552 273,509 14.79%
PBT 51,992 41,168 50,431 53,262 47,576 46,508 47,487 6.23%
Tax -14,536 -8,540 -17,221 -20,785 -19,212 -24,004 -19,783 -18.58%
NP 37,456 32,628 33,210 32,477 28,364 22,504 27,704 22.29%
-
NP to SH 37,456 32,628 33,210 32,477 28,364 22,504 27,523 22.82%
-
Tax Rate 27.96% 20.74% 34.15% 39.02% 40.38% 51.61% 41.66% -
Total Cost 298,898 255,700 314,564 287,886 295,478 298,048 245,805 13.93%
-
Net Worth 289,937 269,507 214,147 193,009 197,143 188,752 185,159 34.88%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 27,407 14,314 - - - - -
Div Payout % - 84.00% 43.10% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 289,937 269,507 214,147 193,009 197,143 188,752 185,159 34.88%
NOSH 346,814 326,280 286,293 280,945 280,831 281,300 278,855 15.66%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.14% 11.32% 9.55% 10.14% 8.76% 7.02% 10.13% -
ROE 12.92% 12.11% 15.51% 16.83% 14.39% 11.92% 14.86% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 96.98 88.37 121.47 114.03 115.32 113.95 98.08 -0.74%
EPS 10.80 10.00 11.60 11.56 10.10 8.00 9.87 6.19%
DPS 0.00 8.40 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.836 0.826 0.748 0.687 0.702 0.671 0.664 16.61%
Adjusted Per Share Value based on latest NOSH - 281,104
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.28 18.25 22.01 20.27 20.49 20.28 17.31 14.77%
EPS 2.37 2.06 2.10 2.06 1.79 1.42 1.74 22.89%
DPS 0.00 1.73 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1705 0.1355 0.1221 0.1248 0.1194 0.1172 34.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.44 2.03 1.38 1.29 0.89 0.64 0.81 -
P/RPS 1.48 2.30 1.14 1.13 0.77 0.56 0.83 47.09%
P/EPS 13.33 20.30 11.90 11.16 8.81 8.00 8.21 38.18%
EY 7.50 4.93 8.41 8.96 11.35 12.50 12.19 -27.68%
DY 0.00 4.14 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.46 1.84 1.88 1.27 0.95 1.22 25.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.29 1.55 1.89 1.45 1.18 0.81 0.69 -
P/RPS 1.33 1.75 1.56 1.27 1.02 0.71 0.70 53.46%
P/EPS 11.94 15.50 16.29 12.54 11.68 10.13 6.99 42.94%
EY 8.37 6.45 6.14 7.97 8.56 9.88 14.30 -30.05%
DY 0.00 5.42 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.88 2.53 2.11 1.68 1.21 1.04 29.94%

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