[LBS] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -21.69%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 456,412 442,204 418,614 318,596 398,314 382,457 336,354 22.49%
PBT 69,388 76,606 66,468 50,056 67,627 61,713 51,992 21.15%
Tax -23,459 -25,681 -20,396 -10,016 -21,618 -17,670 -14,536 37.46%
NP 45,929 50,925 46,072 40,040 46,009 44,042 37,456 14.52%
-
NP to SH 36,681 42,921 40,894 36,028 46,009 44,042 37,456 -1.38%
-
Tax Rate 33.81% 33.52% 30.69% 20.01% 31.97% 28.63% 27.96% -
Total Cost 410,483 391,278 372,542 278,556 352,305 338,414 298,898 23.48%
-
Net Worth 377,581 322,821 322,608 322,000 343,210 281,659 289,937 19.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 377,581 322,821 322,608 322,000 343,210 281,659 289,937 19.19%
NOSH 377,581 377,127 374,690 375,291 359,382 355,182 346,814 5.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.06% 11.52% 11.01% 12.57% 11.55% 11.52% 11.14% -
ROE 9.71% 13.30% 12.68% 11.19% 13.41% 15.64% 12.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 120.88 117.26 111.72 84.89 110.83 107.68 96.98 15.77%
EPS 9.71 11.45 10.84 9.56 12.80 12.40 10.80 -6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.856 0.861 0.858 0.955 0.793 0.836 12.64%
Adjusted Per Share Value based on latest NOSH - 375,291
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.88 27.98 26.49 20.16 25.21 24.20 21.28 22.51%
EPS 2.32 2.72 2.59 2.28 2.91 2.79 2.37 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.2043 0.2042 0.2038 0.2172 0.1782 0.1835 19.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.41 0.63 0.79 1.09 1.18 1.19 1.44 -
P/RPS 0.34 0.54 0.71 1.28 1.06 1.11 1.48 -62.38%
P/EPS 4.22 5.54 7.24 11.35 9.22 9.60 13.33 -53.45%
EY 23.69 18.07 13.82 8.81 10.85 10.42 7.50 114.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.92 1.27 1.24 1.50 1.72 -61.45%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 -
Price 0.56 0.48 0.79 0.90 1.14 1.16 1.29 -
P/RPS 0.46 0.41 0.71 1.06 1.03 1.08 1.33 -50.63%
P/EPS 5.76 4.22 7.24 9.37 8.90 9.35 11.94 -38.40%
EY 17.35 23.71 13.82 10.67 11.23 10.69 8.37 62.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.92 1.05 1.19 1.46 1.54 -48.95%

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