[LBS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 203.3%
YoY- 136.75%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 354,092 305,844 340,912 253,905 221,432 159,608 198,476 47.25%
PBT 58,944 59,268 27,001 2,756 -5,728 6,024 -6,558 -
Tax -14,792 -15,060 -913 6,265 8,282 -3,632 -4,350 126.63%
NP 44,152 44,208 26,088 9,021 2,554 2,392 -10,908 -
-
NP to SH 39,142 37,832 16,512 7,097 2,340 212 -17,182 -
-
Tax Rate 25.10% 25.41% 3.38% -227.32% - 60.29% - -
Total Cost 309,940 261,636 314,824 244,884 218,878 157,216 209,384 29.97%
-
Net Worth 398,382 443,946 425,308 405,010 409,499 556,499 424,954 -4.22%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 398,382 443,946 425,308 405,010 409,499 556,499 424,954 -4.22%
NOSH 386,778 386,040 386,644 385,724 389,999 530,000 386,321 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.47% 14.45% 7.65% 3.55% 1.15% 1.50% -5.50% -
ROE 9.83% 8.52% 3.88% 1.75% 0.57% 0.04% -4.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.55 79.23 88.17 65.83 56.78 30.11 51.38 47.13%
EPS 10.12 9.80 4.27 1.84 0.60 0.04 -4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.15 1.10 1.05 1.05 1.05 1.10 -4.30%
Adjusted Per Share Value based on latest NOSH - 384,537
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.87 18.89 21.06 15.68 13.68 9.86 12.26 47.24%
EPS 2.42 2.34 1.02 0.44 0.14 0.01 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2461 0.2742 0.2627 0.2502 0.253 0.3438 0.2625 -4.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 0.58 0.58 0.50 0.50 0.62 0.60 -
P/RPS 0.94 0.73 0.66 0.76 0.88 2.06 1.17 -13.61%
P/EPS 8.50 5.92 13.58 27.17 83.33 1,550.00 -13.49 -
EY 11.77 16.90 7.36 3.68 1.20 0.06 -7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.53 0.48 0.48 0.59 0.55 31.66%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 -
Price 0.75 0.68 0.58 0.59 0.49 0.49 0.77 -
P/RPS 0.82 0.86 0.66 0.90 0.86 1.63 1.50 -33.21%
P/EPS 7.41 6.94 13.58 32.07 81.67 1,225.00 -17.31 -
EY 13.49 14.41 7.36 3.12 1.22 0.08 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.53 0.56 0.47 0.47 0.70 2.84%

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