[LBS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 824.27%
YoY- 1151.36%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 696,398 581,692 533,533 503,176 484,824 432,812 509,644 23.20%
PBT 98,590 72,412 426,902 530,146 79,052 64,544 75,014 20.04%
Tax -38,490 -30,136 -29,578 -28,042 -20,236 -12,216 -36,011 4.55%
NP 60,100 42,276 397,324 502,104 58,816 52,328 39,003 33.51%
-
NP to SH 61,882 44,760 392,663 497,625 53,840 50,816 37,159 40.62%
-
Tax Rate 39.04% 41.62% 6.93% 5.29% 25.60% 18.93% 48.01% -
Total Cost 636,298 539,416 136,209 1,072 426,008 380,484 470,641 22.33%
-
Net Worth 861,343 869,810 751,870 755,236 479,762 453,986 444,804 55.54%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 326 415 - - - -
Div Payout % - - 0.08% 0.08% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 861,343 869,810 751,870 755,236 479,762 453,986 444,804 55.54%
NOSH 481,197 470,168 408,625 389,296 380,763 381,501 383,451 16.39%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.63% 7.27% 74.47% 99.79% 12.13% 12.09% 7.65% -
ROE 7.18% 5.15% 52.22% 65.89% 11.22% 11.19% 8.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 144.72 123.72 130.57 129.25 127.33 113.45 132.91 5.85%
EPS 12.86 9.52 96.09 127.83 14.14 13.32 9.70 20.74%
DPS 0.00 0.00 0.08 0.11 0.00 0.00 0.00 -
NAPS 1.79 1.85 1.84 1.94 1.26 1.19 1.16 33.64%
Adjusted Per Share Value based on latest NOSH - 389,318
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.07 36.81 33.76 31.84 30.68 27.39 32.25 23.21%
EPS 3.92 2.83 24.85 31.49 3.41 3.22 2.35 40.78%
DPS 0.00 0.00 0.02 0.03 0.00 0.00 0.00 -
NAPS 0.5451 0.5504 0.4758 0.4779 0.3036 0.2873 0.2815 55.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.73 1.56 1.87 1.25 0.93 0.84 -
P/RPS 1.17 1.40 1.19 1.45 0.98 0.82 0.63 51.25%
P/EPS 13.22 18.17 1.62 1.46 8.84 6.98 8.67 32.57%
EY 7.56 5.50 61.60 68.36 11.31 14.32 11.54 -24.62%
DY 0.00 0.00 0.05 0.06 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.85 0.96 0.99 0.78 0.72 20.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 -
Price 1.69 1.73 1.73 1.66 1.74 1.14 0.855 -
P/RPS 1.17 1.40 1.32 1.28 1.37 1.00 0.64 49.67%
P/EPS 13.14 18.17 1.80 1.30 12.31 8.56 8.82 30.53%
EY 7.61 5.50 55.55 77.00 8.13 11.68 11.33 -23.36%
DY 0.00 0.00 0.05 0.06 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.94 0.86 1.38 0.96 0.74 17.34%

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