[LBS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 39.29%
YoY- 38.54%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 331,653 209,307 79,649 398,314 286,843 168,177 72,082 176.37%
PBT 57,455 33,234 12,514 67,627 46,285 25,996 10,292 214.36%
Tax -19,261 -10,198 -2,504 -21,618 -13,253 -7,268 -2,135 332.78%
NP 38,194 23,036 10,010 46,009 33,032 18,728 8,157 179.62%
-
NP to SH 32,191 20,447 9,007 46,009 33,032 18,728 8,157 149.52%
-
Tax Rate 33.52% 30.69% 20.01% 31.97% 28.63% 27.96% 20.74% -
Total Cost 293,459 186,271 69,639 352,305 253,811 149,449 63,925 175.96%
-
Net Worth 322,821 322,608 322,000 343,210 281,659 289,937 269,507 12.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 6,851 -
Div Payout % - - - - - - 84.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 322,821 322,608 322,000 343,210 281,659 289,937 269,507 12.77%
NOSH 377,127 374,690 375,291 359,382 355,182 346,814 326,280 10.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.52% 11.01% 12.57% 11.55% 11.52% 11.14% 11.32% -
ROE 9.97% 6.34% 2.80% 13.41% 11.73% 6.46% 3.03% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 87.94 55.86 21.22 110.83 80.76 48.49 22.09 150.97%
EPS 8.59 5.42 2.39 12.80 9.30 5.40 2.50 127.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
NAPS 0.856 0.861 0.858 0.955 0.793 0.836 0.826 2.40%
Adjusted Per Share Value based on latest NOSH - 370,542
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.49 12.93 4.92 24.61 17.72 10.39 4.45 176.51%
EPS 1.99 1.26 0.56 2.84 2.04 1.16 0.50 150.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.1994 0.1993 0.1989 0.212 0.174 0.1791 0.1665 12.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.79 1.09 1.18 1.19 1.44 2.03 -
P/RPS 0.72 1.41 5.14 1.06 1.47 2.97 9.19 -81.66%
P/EPS 7.38 14.48 45.42 9.22 12.80 26.67 81.20 -79.75%
EY 13.55 6.91 2.20 10.85 7.82 3.75 1.23 394.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
P/NAPS 0.74 0.92 1.27 1.24 1.50 1.72 2.46 -55.07%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 -
Price 0.48 0.79 0.90 1.14 1.16 1.29 1.55 -
P/RPS 0.55 1.41 4.24 1.03 1.44 2.66 7.02 -81.66%
P/EPS 5.62 14.48 37.50 8.90 12.47 23.89 62.00 -79.79%
EY 17.78 6.91 2.67 11.23 8.02 4.19 1.61 395.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 0.56 0.92 1.05 1.19 1.46 1.54 1.88 -55.36%

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