[LBS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 115.86%
YoY- 178.09%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 273,509 279,076 292,462 260,316 288,386 9,660 11,344 729.76%
PBT 47,487 45,074 44,688 40,932 47,424 -32,458 -32,402 -
Tax -19,783 -19,088 -19,966 -19,096 -47,424 32,458 32,402 -
NP 27,704 25,986 24,722 21,836 0 0 0 -
-
NP to SH 27,523 25,986 24,722 21,836 -137,685 -32,429 -32,374 -
-
Tax Rate 41.66% 42.35% 44.68% 46.65% 100.00% - - -
Total Cost 245,805 253,089 267,740 238,480 288,386 9,660 11,344 672.88%
-
Net Worth 185,159 171,028 165,468 159,267 331,355 -289,584 -281,773 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 185,159 171,028 165,468 159,267 331,355 -289,584 -281,773 -
NOSH 278,855 280,835 280,931 281,391 650,992 29,990 29,975 340.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.13% 9.31% 8.45% 8.39% 0.00% 0.00% 0.00% -
ROE 14.86% 15.19% 14.94% 13.71% -41.55% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 98.08 99.37 104.10 92.51 44.30 32.21 37.84 88.36%
EPS 9.87 9.25 8.80 7.76 21.15 -108.13 -108.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.664 0.609 0.589 0.566 0.509 -9.656 -9.40 -
Adjusted Per Share Value based on latest NOSH - 281,391
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.90 17.24 18.07 16.08 17.81 0.60 0.70 730.50%
EPS 1.70 1.61 1.53 1.35 -8.51 -2.00 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.1057 0.1022 0.0984 0.2047 -0.1789 -0.1741 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.81 0.76 1.00 1.11 0.00 0.00 0.00 -
P/RPS 0.83 0.76 0.96 1.20 0.00 0.00 0.00 -
P/EPS 8.21 8.21 11.36 14.30 0.00 0.00 0.00 -
EY 12.19 12.18 8.80 6.99 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.25 1.70 1.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 19/08/02 31/05/02 28/02/02 28/11/01 28/08/01 -
Price 0.69 0.80 0.97 1.03 1.13 0.00 0.00 -
P/RPS 0.70 0.81 0.93 1.11 2.61 0.00 0.00 -
P/EPS 6.99 8.65 11.02 13.27 14.10 0.00 0.00 -
EY 14.30 11.57 9.07 7.53 7.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.31 1.65 1.82 2.07 0.00 0.00 -

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