[LBS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.59%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 418,614 318,596 398,314 382,457 336,354 288,328 347,774 13.16%
PBT 66,468 50,056 67,627 61,713 51,992 41,168 50,431 20.23%
Tax -20,396 -10,016 -21,618 -17,670 -14,536 -8,540 -17,221 11.95%
NP 46,072 40,040 46,009 44,042 37,456 32,628 33,210 24.41%
-
NP to SH 40,894 36,028 46,009 44,042 37,456 32,628 33,210 14.89%
-
Tax Rate 30.69% 20.01% 31.97% 28.63% 27.96% 20.74% 34.15% -
Total Cost 372,542 278,556 352,305 338,414 298,898 255,700 314,564 11.94%
-
Net Worth 322,608 322,000 343,210 281,659 289,937 269,507 214,147 31.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 27,407 14,314 -
Div Payout % - - - - - 84.00% 43.10% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 322,608 322,000 343,210 281,659 289,937 269,507 214,147 31.44%
NOSH 374,690 375,291 359,382 355,182 346,814 326,280 286,293 19.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.01% 12.57% 11.55% 11.52% 11.14% 11.32% 9.55% -
ROE 12.68% 11.19% 13.41% 15.64% 12.92% 12.11% 15.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 111.72 84.89 110.83 107.68 96.98 88.37 121.47 -5.43%
EPS 10.84 9.56 12.80 12.40 10.80 10.00 11.60 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 8.40 5.00 -
NAPS 0.861 0.858 0.955 0.793 0.836 0.826 0.748 9.84%
Adjusted Per Share Value based on latest NOSH - 366,769
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.86 19.68 24.61 23.63 20.78 17.81 21.48 13.18%
EPS 2.53 2.23 2.84 2.72 2.31 2.02 2.05 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 1.69 0.88 -
NAPS 0.1993 0.1989 0.212 0.174 0.1791 0.1665 0.1323 31.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.79 1.09 1.18 1.19 1.44 2.03 1.38 -
P/RPS 0.71 1.28 1.06 1.11 1.48 2.30 1.14 -27.09%
P/EPS 7.24 11.35 9.22 9.60 13.33 20.30 11.90 -28.22%
EY 13.82 8.81 10.85 10.42 7.50 4.93 8.41 39.29%
DY 0.00 0.00 0.00 0.00 0.00 4.14 3.62 -
P/NAPS 0.92 1.27 1.24 1.50 1.72 2.46 1.84 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 26/02/04 -
Price 0.79 0.90 1.14 1.16 1.29 1.55 1.89 -
P/RPS 0.71 1.06 1.03 1.08 1.33 1.75 1.56 -40.86%
P/EPS 7.24 9.37 8.90 9.35 11.94 15.50 16.29 -41.79%
EY 13.82 10.67 11.23 10.69 8.37 6.45 6.14 71.83%
DY 0.00 0.00 0.00 0.00 0.00 5.42 2.65 -
P/NAPS 0.92 1.05 1.19 1.46 1.54 1.88 2.53 -49.08%

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