[LBS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.97%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 242,412 108,203 509,644 376,659 229,371 106,136 449,565 -33.77%
PBT 39,526 16,136 75,014 57,610 37,089 14,556 62,777 -26.56%
Tax -10,118 -3,054 -36,011 -24,391 -14,915 -5,953 -24,724 -44.90%
NP 29,408 13,082 39,003 33,219 22,174 8,603 38,053 -15.79%
-
NP to SH 26,920 12,704 37,159 29,825 19,497 6,287 34,300 -14.92%
-
Tax Rate 25.60% 18.93% 48.01% 42.34% 40.21% 40.90% 39.38% -
Total Cost 213,004 95,121 470,641 343,440 207,197 97,533 411,512 -35.55%
-
Net Worth 479,762 453,986 444,804 433,748 439,260 420,419 421,313 9.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 479,762 453,986 444,804 433,748 439,260 420,419 421,313 9.05%
NOSH 380,763 381,501 383,451 383,848 385,316 385,705 386,526 -0.99%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.13% 12.09% 7.65% 8.82% 9.67% 8.11% 8.46% -
ROE 5.61% 2.80% 8.35% 6.88% 4.44% 1.50% 8.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 63.66 28.36 132.91 98.13 59.53 27.52 116.31 -33.11%
EPS 7.07 3.33 9.70 7.76 5.06 1.63 8.87 -14.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.16 1.13 1.14 1.09 1.09 10.15%
Adjusted Per Share Value based on latest NOSH - 385,373
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.97 6.68 31.48 23.27 14.17 6.56 27.77 -33.78%
EPS 1.66 0.78 2.30 1.84 1.20 0.39 2.12 -15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2964 0.2804 0.2748 0.2679 0.2713 0.2597 0.2603 9.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.25 0.93 0.84 0.86 0.79 0.82 0.77 -
P/RPS 1.96 3.28 0.63 0.88 1.33 2.98 0.66 106.74%
P/EPS 17.68 27.93 8.67 11.07 15.61 50.31 8.68 60.75%
EY 5.66 3.58 11.54 9.03 6.41 1.99 11.52 -37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.72 0.76 0.69 0.75 0.71 24.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 -
Price 1.74 1.14 0.855 0.85 0.85 0.81 0.80 -
P/RPS 2.73 4.02 0.64 0.87 1.43 2.94 0.69 150.36%
P/EPS 24.61 34.23 8.82 10.94 16.80 49.69 9.02 95.37%
EY 4.06 2.92 11.33 9.14 5.95 2.01 11.09 -48.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.96 0.74 0.75 0.75 0.74 0.73 52.94%

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