[LBS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.59%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 377,382 242,412 108,203 509,644 376,659 229,371 106,136 132.77%
PBT 397,610 39,526 16,136 75,014 57,610 37,089 14,556 805.18%
Tax -21,032 -10,118 -3,054 -36,011 -24,391 -14,915 -5,953 131.79%
NP 376,578 29,408 13,082 39,003 33,219 22,174 8,603 1139.19%
-
NP to SH 373,219 26,920 12,704 37,159 29,825 19,497 6,287 1417.98%
-
Tax Rate 5.29% 25.60% 18.93% 48.01% 42.34% 40.21% 40.90% -
Total Cost 804 213,004 95,121 470,641 343,440 207,197 97,533 -95.90%
-
Net Worth 755,236 479,762 453,986 444,804 433,748 439,260 420,419 47.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 311 - - - - - - -
Div Payout % 0.08% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 755,236 479,762 453,986 444,804 433,748 439,260 420,419 47.72%
NOSH 389,296 380,763 381,501 383,451 383,848 385,316 385,705 0.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 99.79% 12.13% 12.09% 7.65% 8.82% 9.67% 8.11% -
ROE 49.42% 5.61% 2.80% 8.35% 6.88% 4.44% 1.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.94 63.66 28.36 132.91 98.13 59.53 27.52 131.33%
EPS 95.87 7.07 3.33 9.70 7.76 5.06 1.63 1408.64%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.26 1.19 1.16 1.13 1.14 1.09 46.81%
Adjusted Per Share Value based on latest NOSH - 383,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.31 14.97 6.68 31.48 23.27 14.17 6.56 132.67%
EPS 23.06 1.66 0.78 2.30 1.84 1.20 0.39 1413.97%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4665 0.2964 0.2804 0.2748 0.2679 0.2713 0.2597 47.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.87 1.25 0.93 0.84 0.86 0.79 0.82 -
P/RPS 1.93 1.96 3.28 0.63 0.88 1.33 2.98 -25.12%
P/EPS 1.95 17.68 27.93 8.67 11.07 15.61 50.31 -88.52%
EY 51.27 5.66 3.58 11.54 9.03 6.41 1.99 770.59%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.78 0.72 0.76 0.69 0.75 17.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.66 1.74 1.14 0.855 0.85 0.85 0.81 -
P/RPS 1.71 2.73 4.02 0.64 0.87 1.43 2.94 -30.29%
P/EPS 1.73 24.61 34.23 8.82 10.94 16.80 49.69 -89.31%
EY 57.75 4.06 2.92 11.33 9.14 5.95 2.01 836.16%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.38 0.96 0.74 0.75 0.75 0.74 10.52%

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