[LBS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 13.95%
YoY- -20.27%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 228,725 177,847 87,083 456,412 331,653 209,307 79,649 101.90%
PBT 15,057 12,870 7,589 69,388 57,455 33,234 12,514 13.11%
Tax -6,580 -5,865 -3,535 -23,459 -19,261 -10,198 -2,504 90.31%
NP 8,477 7,005 4,054 45,929 38,194 23,036 10,010 -10.48%
-
NP to SH 4,459 3,291 2,053 36,681 32,191 20,447 9,007 -37.39%
-
Tax Rate 43.70% 45.57% 46.58% 33.81% 33.52% 30.69% 20.01% -
Total Cost 220,248 170,842 83,029 410,483 293,459 186,271 69,639 115.31%
-
Net Worth 393,155 379,883 394,609 377,581 322,821 322,608 322,000 14.22%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 393,155 379,883 394,609 377,581 322,821 322,608 322,000 14.22%
NOSH 378,034 379,883 375,818 377,581 377,127 374,690 375,291 0.48%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.71% 3.94% 4.66% 10.06% 11.52% 11.01% 12.57% -
ROE 1.13% 0.87% 0.52% 9.71% 9.97% 6.34% 2.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.50 46.82 23.17 120.88 87.94 55.86 21.22 100.93%
EPS 1.17 0.87 0.54 9.71 8.59 5.42 2.39 -37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 1.05 1.00 0.856 0.861 0.858 13.67%
Adjusted Per Share Value based on latest NOSH - 380,833
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.13 10.99 5.38 28.19 20.49 12.93 4.92 101.91%
EPS 0.28 0.20 0.13 2.27 1.99 1.26 0.56 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2347 0.2438 0.2332 0.1994 0.1993 0.1989 14.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.58 0.69 0.41 0.63 0.79 1.09 -
P/RPS 0.78 1.24 2.98 0.34 0.72 1.41 5.14 -71.51%
P/EPS 39.85 66.95 126.31 4.22 7.38 14.48 45.42 -8.34%
EY 2.51 1.49 0.79 23.69 13.55 6.91 2.20 9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.66 0.41 0.74 0.92 1.27 -49.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 01/06/06 27/02/06 28/11/05 29/08/05 25/05/05 -
Price 0.52 0.49 0.60 0.56 0.48 0.79 0.90 -
P/RPS 0.86 1.05 2.59 0.46 0.55 1.41 4.24 -65.44%
P/EPS 44.09 56.56 109.83 5.76 5.62 14.48 37.50 11.38%
EY 2.27 1.77 0.91 17.35 17.78 6.91 2.67 -10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.57 0.56 0.56 0.92 1.05 -38.99%

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