[LBS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.91%
YoY- 119.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 320,364 323,842 320,552 273,509 279,076 292,462 260,316 14.82%
PBT 53,262 47,576 46,508 47,487 45,074 44,688 40,932 19.16%
Tax -20,785 -19,212 -24,004 -19,783 -19,088 -19,966 -19,096 5.80%
NP 32,477 28,364 22,504 27,704 25,986 24,722 21,836 30.26%
-
NP to SH 32,477 28,364 22,504 27,523 25,986 24,722 21,836 30.26%
-
Tax Rate 39.02% 40.38% 51.61% 41.66% 42.35% 44.68% 46.65% -
Total Cost 287,886 295,478 298,048 245,805 253,089 267,740 238,480 13.36%
-
Net Worth 193,009 197,143 188,752 185,159 171,028 165,468 159,267 13.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 193,009 197,143 188,752 185,159 171,028 165,468 159,267 13.65%
NOSH 280,945 280,831 281,300 278,855 280,835 280,931 281,391 -0.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.14% 8.76% 7.02% 10.13% 9.31% 8.45% 8.39% -
ROE 16.83% 14.39% 11.92% 14.86% 15.19% 14.94% 13.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 114.03 115.32 113.95 98.08 99.37 104.10 92.51 14.94%
EPS 11.56 10.10 8.00 9.87 9.25 8.80 7.76 30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 0.702 0.671 0.664 0.609 0.589 0.566 13.77%
Adjusted Per Share Value based on latest NOSH - 274,163
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.79 20.00 19.80 16.90 17.24 18.07 16.08 14.82%
EPS 2.01 1.75 1.39 1.70 1.61 1.53 1.35 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1218 0.1166 0.1144 0.1057 0.1022 0.0984 13.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.29 0.89 0.64 0.81 0.76 1.00 1.11 -
P/RPS 1.13 0.77 0.56 0.83 0.76 0.96 1.20 -3.92%
P/EPS 11.16 8.81 8.00 8.21 8.21 11.36 14.30 -15.22%
EY 8.96 11.35 12.50 12.19 12.18 8.80 6.99 17.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.27 0.95 1.22 1.25 1.70 1.96 -2.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 19/08/02 31/05/02 -
Price 1.45 1.18 0.81 0.69 0.80 0.97 1.03 -
P/RPS 1.27 1.02 0.71 0.70 0.81 0.93 1.11 9.38%
P/EPS 12.54 11.68 10.13 6.99 8.65 11.02 13.27 -3.69%
EY 7.97 8.56 9.88 14.30 11.57 9.07 7.53 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.68 1.21 1.04 1.31 1.65 1.82 10.34%

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