[LBS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 152.08%
YoY- 14.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 72,082 347,774 240,273 161,921 80,138 273,509 209,307 -50.83%
PBT 10,292 50,431 39,947 23,788 11,627 47,487 33,806 -54.71%
Tax -2,135 -17,221 -15,589 -9,606 -6,001 -19,783 -14,316 -71.84%
NP 8,157 33,210 24,358 14,182 5,626 27,704 19,490 -44.01%
-
NP to SH 8,157 33,210 24,358 14,182 5,626 27,523 19,490 -44.01%
-
Tax Rate 20.74% 34.15% 39.02% 40.38% 51.61% 41.66% 42.35% -
Total Cost 63,925 314,564 215,915 147,739 74,512 245,805 189,817 -51.56%
-
Net Worth 269,507 214,147 193,009 197,143 188,752 185,159 171,028 35.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 6,851 14,314 - - - - - -
Div Payout % 84.00% 43.10% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 269,507 214,147 193,009 197,143 188,752 185,159 171,028 35.37%
NOSH 326,280 286,293 280,945 280,831 281,300 278,855 280,835 10.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.32% 9.55% 10.14% 8.76% 7.02% 10.13% 9.31% -
ROE 3.03% 15.51% 12.62% 7.19% 2.98% 14.86% 11.40% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.09 121.47 85.52 57.66 28.49 98.08 74.53 -55.51%
EPS 2.50 11.60 8.67 5.05 2.00 9.87 6.94 -49.34%
DPS 2.10 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.826 0.748 0.687 0.702 0.671 0.664 0.609 22.50%
Adjusted Per Share Value based on latest NOSH - 280,524
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.45 21.48 14.84 10.00 4.95 16.90 12.93 -50.85%
EPS 0.50 2.05 1.50 0.88 0.35 1.70 1.20 -44.18%
DPS 0.42 0.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1665 0.1323 0.1192 0.1218 0.1166 0.1144 0.1057 35.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.03 1.38 1.29 0.89 0.64 0.81 0.76 -
P/RPS 9.19 1.14 1.51 1.54 2.25 0.83 1.02 332.41%
P/EPS 81.20 11.90 14.88 17.62 32.00 8.21 10.95 279.80%
EY 1.23 8.41 6.72 5.67 3.13 12.19 9.13 -73.68%
DY 1.03 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.84 1.88 1.27 0.95 1.22 1.25 56.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 -
Price 1.55 1.89 1.45 1.18 0.81 0.69 0.80 -
P/RPS 7.02 1.56 1.70 2.05 2.84 0.70 1.07 250.05%
P/EPS 62.00 16.29 16.72 23.37 40.50 6.99 11.53 206.61%
EY 1.61 6.14 5.98 4.28 2.47 14.30 8.68 -67.44%
DY 1.35 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.53 2.11 1.68 1.21 1.04 1.31 27.20%

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