[LBS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.34%
YoY- 20.66%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 286,843 168,177 72,082 347,774 240,273 161,921 80,138 133.45%
PBT 46,285 25,996 10,292 50,431 39,947 23,788 11,627 150.54%
Tax -13,253 -7,268 -2,135 -17,221 -15,589 -9,606 -6,001 69.34%
NP 33,032 18,728 8,157 33,210 24,358 14,182 5,626 224.40%
-
NP to SH 33,032 18,728 8,157 33,210 24,358 14,182 5,626 224.40%
-
Tax Rate 28.63% 27.96% 20.74% 34.15% 39.02% 40.38% 51.61% -
Total Cost 253,811 149,449 63,925 314,564 215,915 147,739 74,512 125.88%
-
Net Worth 281,659 289,937 269,507 214,147 193,009 197,143 188,752 30.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 6,851 14,314 - - - -
Div Payout % - - 84.00% 43.10% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 281,659 289,937 269,507 214,147 193,009 197,143 188,752 30.48%
NOSH 355,182 346,814 326,280 286,293 280,945 280,831 281,300 16.77%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.52% 11.14% 11.32% 9.55% 10.14% 8.76% 7.02% -
ROE 11.73% 6.46% 3.03% 15.51% 12.62% 7.19% 2.98% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 80.76 48.49 22.09 121.47 85.52 57.66 28.49 99.91%
EPS 9.30 5.40 2.50 11.60 8.67 5.05 2.00 177.81%
DPS 0.00 0.00 2.10 5.00 0.00 0.00 0.00 -
NAPS 0.793 0.836 0.826 0.748 0.687 0.702 0.671 11.74%
Adjusted Per Share Value based on latest NOSH - 302,116
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.15 10.64 4.56 22.01 15.20 10.25 5.07 133.47%
EPS 2.09 1.19 0.52 2.10 1.54 0.90 0.36 221.98%
DPS 0.00 0.00 0.43 0.91 0.00 0.00 0.00 -
NAPS 0.1782 0.1835 0.1705 0.1355 0.1221 0.1248 0.1194 30.50%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.19 1.44 2.03 1.38 1.29 0.89 0.64 -
P/RPS 1.47 2.97 9.19 1.14 1.51 1.54 2.25 -24.64%
P/EPS 12.80 26.67 81.20 11.90 14.88 17.62 32.00 -45.62%
EY 7.82 3.75 1.23 8.41 6.72 5.67 3.13 83.81%
DY 0.00 0.00 1.03 3.62 0.00 0.00 0.00 -
P/NAPS 1.50 1.72 2.46 1.84 1.88 1.27 0.95 35.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 -
Price 1.16 1.29 1.55 1.89 1.45 1.18 0.81 -
P/RPS 1.44 2.66 7.02 1.56 1.70 2.05 2.84 -36.33%
P/EPS 12.47 23.89 62.00 16.29 16.72 23.37 40.50 -54.30%
EY 8.02 4.19 1.61 6.14 5.98 4.28 2.47 118.80%
DY 0.00 0.00 1.35 2.65 0.00 0.00 0.00 -
P/NAPS 1.46 1.54 1.88 2.53 2.11 1.68 1.21 13.29%

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