[LBS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 129.59%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 79,649 398,314 286,843 168,177 72,082 347,774 240,273 -52.06%
PBT 12,514 67,627 46,285 25,996 10,292 50,431 39,947 -53.84%
Tax -2,504 -21,618 -13,253 -7,268 -2,135 -17,221 -15,589 -70.41%
NP 10,010 46,009 33,032 18,728 8,157 33,210 24,358 -44.69%
-
NP to SH 9,007 46,009 33,032 18,728 8,157 33,210 24,358 -48.45%
-
Tax Rate 20.01% 31.97% 28.63% 27.96% 20.74% 34.15% 39.02% -
Total Cost 69,639 352,305 253,811 149,449 63,925 314,564 215,915 -52.93%
-
Net Worth 322,000 343,210 281,659 289,937 269,507 214,147 193,009 40.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 6,851 14,314 - -
Div Payout % - - - - 84.00% 43.10% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 322,000 343,210 281,659 289,937 269,507 214,147 193,009 40.62%
NOSH 375,291 359,382 355,182 346,814 326,280 286,293 280,945 21.27%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.57% 11.55% 11.52% 11.14% 11.32% 9.55% 10.14% -
ROE 2.80% 13.41% 11.73% 6.46% 3.03% 15.51% 12.62% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.22 110.83 80.76 48.49 22.09 121.47 85.52 -60.47%
EPS 2.39 12.80 9.30 5.40 2.50 11.60 8.67 -57.61%
DPS 0.00 0.00 0.00 0.00 2.10 5.00 0.00 -
NAPS 0.858 0.955 0.793 0.836 0.826 0.748 0.687 15.95%
Adjusted Per Share Value based on latest NOSH - 364,517
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.92 24.61 17.72 10.39 4.45 21.48 14.84 -52.06%
EPS 0.56 2.84 2.04 1.16 0.50 2.05 1.50 -48.12%
DPS 0.00 0.00 0.00 0.00 0.42 0.88 0.00 -
NAPS 0.1989 0.212 0.174 0.1791 0.1665 0.1323 0.1192 40.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.09 1.18 1.19 1.44 2.03 1.38 1.29 -
P/RPS 5.14 1.06 1.47 2.97 9.19 1.14 1.51 126.11%
P/EPS 45.42 9.22 12.80 26.67 81.20 11.90 14.88 110.28%
EY 2.20 10.85 7.82 3.75 1.23 8.41 6.72 -52.46%
DY 0.00 0.00 0.00 0.00 1.03 3.62 0.00 -
P/NAPS 1.27 1.24 1.50 1.72 2.46 1.84 1.88 -22.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 26/02/04 19/11/03 -
Price 0.90 1.14 1.16 1.29 1.55 1.89 1.45 -
P/RPS 4.24 1.03 1.44 2.66 7.02 1.56 1.70 83.81%
P/EPS 37.50 8.90 12.47 23.89 62.00 16.29 16.72 71.25%
EY 2.67 11.23 8.02 4.19 1.61 6.14 5.98 -41.55%
DY 0.00 0.00 0.00 0.00 1.35 2.65 0.00 -
P/NAPS 1.05 1.19 1.46 1.54 1.88 2.53 2.11 -37.17%

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