[LBS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 132.65%
YoY- 196.1%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 402,746 354,092 305,844 340,912 253,905 221,432 159,608 85.24%
PBT 60,993 58,944 59,268 27,001 2,756 -5,728 6,024 367.36%
Tax -20,986 -14,792 -15,060 -913 6,265 8,282 -3,632 221.65%
NP 40,006 44,152 44,208 26,088 9,021 2,554 2,392 552.87%
-
NP to SH 36,938 39,142 37,832 16,512 7,097 2,340 212 3009.77%
-
Tax Rate 34.41% 25.10% 25.41% 3.38% -227.32% - 60.29% -
Total Cost 362,740 309,940 261,636 314,824 244,884 218,878 157,216 74.51%
-
Net Worth 417,298 398,382 443,946 425,308 405,010 409,499 556,499 -17.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 417,298 398,382 443,946 425,308 405,010 409,499 556,499 -17.44%
NOSH 386,387 386,778 386,040 386,644 385,724 389,999 530,000 -18.98%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.93% 12.47% 14.45% 7.65% 3.55% 1.15% 1.50% -
ROE 8.85% 9.83% 8.52% 3.88% 1.75% 0.57% 0.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 104.23 91.55 79.23 88.17 65.83 56.78 30.11 128.66%
EPS 9.56 10.12 9.80 4.27 1.84 0.60 0.04 3738.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 1.15 1.10 1.05 1.05 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 387,062
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.88 21.87 18.89 21.06 15.68 13.68 9.86 85.24%
EPS 2.28 2.42 2.34 1.02 0.44 0.14 0.01 3619.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2578 0.2461 0.2742 0.2627 0.2502 0.253 0.3438 -17.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.67 0.86 0.58 0.58 0.50 0.50 0.62 -
P/RPS 0.64 0.94 0.73 0.66 0.76 0.88 2.06 -54.09%
P/EPS 7.01 8.50 5.92 13.58 27.17 83.33 1,550.00 -97.25%
EY 14.27 11.77 16.90 7.36 3.68 1.20 0.06 3725.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.83 0.50 0.53 0.48 0.48 0.59 3.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 -
Price 0.81 0.75 0.68 0.58 0.59 0.49 0.49 -
P/RPS 0.78 0.82 0.86 0.66 0.90 0.86 1.63 -38.79%
P/EPS 8.47 7.41 6.94 13.58 32.07 81.67 1,225.00 -96.35%
EY 11.80 13.49 14.41 7.36 3.12 1.22 0.08 2683.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.59 0.53 0.56 0.47 0.47 36.51%

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