[LBS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 76.38%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 209,307 79,649 398,314 286,843 168,177 72,082 347,774 -28.73%
PBT 33,234 12,514 67,627 46,285 25,996 10,292 50,431 -24.29%
Tax -10,198 -2,504 -21,618 -13,253 -7,268 -2,135 -17,221 -29.50%
NP 23,036 10,010 46,009 33,032 18,728 8,157 33,210 -21.65%
-
NP to SH 20,447 9,007 46,009 33,032 18,728 8,157 33,210 -27.64%
-
Tax Rate 30.69% 20.01% 31.97% 28.63% 27.96% 20.74% 34.15% -
Total Cost 186,271 69,639 352,305 253,811 149,449 63,925 314,564 -29.50%
-
Net Worth 322,608 322,000 343,210 281,659 289,937 269,507 214,147 31.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 6,851 14,314 -
Div Payout % - - - - - 84.00% 43.10% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 322,608 322,000 343,210 281,659 289,937 269,507 214,147 31.44%
NOSH 374,690 375,291 359,382 355,182 346,814 326,280 286,293 19.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.01% 12.57% 11.55% 11.52% 11.14% 11.32% 9.55% -
ROE 6.34% 2.80% 13.41% 11.73% 6.46% 3.03% 15.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.86 21.22 110.83 80.76 48.49 22.09 121.47 -40.44%
EPS 5.42 2.39 12.80 9.30 5.40 2.50 11.60 -39.81%
DPS 0.00 0.00 0.00 0.00 0.00 2.10 5.00 -
NAPS 0.861 0.858 0.955 0.793 0.836 0.826 0.748 9.84%
Adjusted Per Share Value based on latest NOSH - 366,769
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.25 5.04 25.21 18.15 10.64 4.56 22.01 -28.72%
EPS 1.29 0.57 2.91 2.09 1.19 0.52 2.10 -27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.91 -
NAPS 0.2042 0.2038 0.2172 0.1782 0.1835 0.1705 0.1355 31.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.79 1.09 1.18 1.19 1.44 2.03 1.38 -
P/RPS 1.41 5.14 1.06 1.47 2.97 9.19 1.14 15.23%
P/EPS 14.48 45.42 9.22 12.80 26.67 81.20 11.90 13.98%
EY 6.91 2.20 10.85 7.82 3.75 1.23 8.41 -12.28%
DY 0.00 0.00 0.00 0.00 0.00 1.03 3.62 -
P/NAPS 0.92 1.27 1.24 1.50 1.72 2.46 1.84 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 26/02/04 -
Price 0.79 0.90 1.14 1.16 1.29 1.55 1.89 -
P/RPS 1.41 4.24 1.03 1.44 2.66 7.02 1.56 -6.52%
P/EPS 14.48 37.50 8.90 12.47 23.89 62.00 16.29 -7.55%
EY 6.91 2.67 11.23 8.02 4.19 1.61 6.14 8.20%
DY 0.00 0.00 0.00 0.00 0.00 1.35 2.65 -
P/NAPS 0.92 1.05 1.19 1.46 1.54 1.88 2.53 -49.08%

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