[LBS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 106.93%
YoY- 1572.74%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 106,136 449,565 302,060 177,046 76,461 340,912 190,429 -32.25%
PBT 14,556 62,777 45,745 29,472 14,817 27,001 2,067 266.96%
Tax -5,953 -24,724 -15,740 -7,396 -3,765 -913 4,699 -
NP 8,603 38,053 30,005 22,076 11,052 26,088 6,766 17.34%
-
NP to SH 6,287 34,300 27,704 19,571 9,458 16,512 5,323 11.72%
-
Tax Rate 40.90% 39.38% 34.41% 25.10% 25.41% 3.38% -227.33% -
Total Cost 97,533 411,512 272,055 154,970 65,409 314,824 183,663 -34.39%
-
Net Worth 420,419 421,313 417,298 398,382 443,946 425,308 405,010 2.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 420,419 421,313 417,298 398,382 443,946 425,308 405,010 2.51%
NOSH 385,705 386,526 386,387 386,778 386,040 386,644 385,724 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.11% 8.46% 9.93% 12.47% 14.45% 7.65% 3.55% -
ROE 1.50% 8.14% 6.64% 4.91% 2.13% 3.88% 1.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.52 116.31 78.18 45.77 19.81 88.17 49.37 -32.24%
EPS 1.63 8.87 7.17 5.06 2.45 4.27 1.38 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.08 1.03 1.15 1.10 1.05 2.52%
Adjusted Per Share Value based on latest NOSH - 387,471
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.72 28.45 19.11 11.20 4.84 21.57 12.05 -32.22%
EPS 0.40 2.17 1.75 1.24 0.60 1.04 0.34 11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.266 0.2666 0.2641 0.2521 0.2809 0.2691 0.2563 2.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.82 0.77 0.67 0.86 0.58 0.58 0.50 -
P/RPS 2.98 0.66 0.86 1.88 2.93 0.66 1.01 105.57%
P/EPS 50.31 8.68 9.34 17.00 23.67 13.58 36.23 24.44%
EY 1.99 11.52 10.70 5.88 4.22 7.36 2.76 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.62 0.83 0.50 0.53 0.48 34.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 25/08/11 26/05/11 25/02/11 30/11/10 -
Price 0.81 0.80 0.81 0.75 0.68 0.58 0.59 -
P/RPS 2.94 0.69 1.04 1.64 3.43 0.66 1.20 81.63%
P/EPS 49.69 9.02 11.30 14.82 27.76 13.58 42.75 10.53%
EY 2.01 11.09 8.85 6.75 3.60 7.36 2.34 -9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.75 0.73 0.59 0.53 0.56 20.39%

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