[LBS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 176.51%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 130,843 668,265 496,673 348,199 145,423 533,533 377,382 -50.67%
PBT 19,020 104,129 72,544 49,295 18,103 426,902 397,610 -86.84%
Tax -8,323 -37,035 -27,870 -19,245 -7,534 -29,578 -21,032 -46.12%
NP 10,697 67,094 44,674 30,050 10,569 397,324 376,578 -90.71%
-
NP to SH 11,568 69,930 46,566 30,941 11,190 392,663 373,219 -90.15%
-
Tax Rate 43.76% 35.57% 38.42% 39.04% 41.62% 6.93% 5.29% -
Total Cost 120,146 601,171 451,999 318,149 134,854 136,209 804 2724.62%
-
Net Worth 981,688 915,194 884,411 861,343 869,810 751,870 755,236 19.12%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 447 - - - 326 311 -
Div Payout % - 0.64% - - - 0.08% 0.08% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 981,688 915,194 884,411 861,343 869,810 751,870 755,236 19.12%
NOSH 530,642 497,388 488,625 481,197 470,168 408,625 389,296 22.95%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.18% 10.04% 8.99% 8.63% 7.27% 74.47% 99.79% -
ROE 1.18% 7.64% 5.27% 3.59% 1.29% 52.22% 49.42% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.66 134.35 101.65 72.36 30.93 130.57 96.94 -59.88%
EPS 2.18 14.06 9.53 6.43 2.38 96.09 95.87 -91.99%
DPS 0.00 0.09 0.00 0.00 0.00 0.08 0.08 -
NAPS 1.85 1.84 1.81 1.79 1.85 1.84 1.94 -3.12%
Adjusted Per Share Value based on latest NOSH - 481,731
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.28 42.29 31.43 22.03 9.20 33.76 23.88 -50.67%
EPS 0.73 4.43 2.95 1.96 0.71 24.85 23.62 -90.17%
DPS 0.00 0.03 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.6212 0.5791 0.5597 0.5451 0.5504 0.4758 0.4779 19.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.51 1.63 1.69 1.70 1.73 1.56 1.87 -
P/RPS 6.12 1.21 1.66 2.35 5.59 1.19 1.93 115.99%
P/EPS 69.27 11.59 17.73 26.44 72.69 1.62 1.95 982.97%
EY 1.44 8.63 5.64 3.78 1.38 61.60 51.27 -90.78%
DY 0.00 0.06 0.00 0.00 0.00 0.05 0.04 -
P/NAPS 0.82 0.89 0.93 0.95 0.94 0.85 0.96 -9.98%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 -
Price 1.65 1.55 1.66 1.69 1.73 1.73 1.66 -
P/RPS 6.69 1.15 1.63 2.34 5.59 1.32 1.71 148.49%
P/EPS 75.69 11.02 17.42 26.28 72.69 1.80 1.73 1144.50%
EY 1.32 9.07 5.74 3.80 1.38 55.55 57.75 -91.96%
DY 0.00 0.06 0.00 0.00 0.00 0.05 0.05 -
P/NAPS 0.89 0.84 0.92 0.94 0.94 0.94 0.86 2.31%

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