[LBS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -42.72%
YoY- 17745.28%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 449,565 302,060 177,046 76,461 340,912 190,429 110,716 153.87%
PBT 62,777 45,745 29,472 14,817 27,001 2,067 -2,864 -
Tax -24,724 -15,740 -7,396 -3,765 -913 4,699 4,141 -
NP 38,053 30,005 22,076 11,052 26,088 6,766 1,277 855.24%
-
NP to SH 34,300 27,704 19,571 9,458 16,512 5,323 1,170 844.93%
-
Tax Rate 39.38% 34.41% 25.10% 25.41% 3.38% -227.33% - -
Total Cost 411,512 272,055 154,970 65,409 314,824 183,663 109,439 141.22%
-
Net Worth 421,313 417,298 398,382 443,946 425,308 405,010 409,499 1.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 421,313 417,298 398,382 443,946 425,308 405,010 409,499 1.90%
NOSH 386,526 386,387 386,778 386,040 386,644 385,724 389,999 -0.59%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.46% 9.93% 12.47% 14.45% 7.65% 3.55% 1.15% -
ROE 8.14% 6.64% 4.91% 2.13% 3.88% 1.31% 0.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 116.31 78.18 45.77 19.81 88.17 49.37 28.39 155.37%
EPS 8.87 7.17 5.06 2.45 4.27 1.38 0.30 850.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.03 1.15 1.10 1.05 1.05 2.51%
Adjusted Per Share Value based on latest NOSH - 386,040
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.77 18.66 10.94 4.72 21.06 11.76 6.84 153.84%
EPS 2.12 1.71 1.21 0.58 1.02 0.33 0.07 865.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2578 0.2461 0.2742 0.2627 0.2502 0.253 1.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.77 0.67 0.86 0.58 0.58 0.50 0.50 -
P/RPS 0.66 0.86 1.88 2.93 0.66 1.01 1.76 -47.90%
P/EPS 8.68 9.34 17.00 23.67 13.58 36.23 166.67 -85.97%
EY 11.52 10.70 5.88 4.22 7.36 2.76 0.60 613.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.83 0.50 0.53 0.48 0.48 29.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.80 0.81 0.75 0.68 0.58 0.59 0.49 -
P/RPS 0.69 1.04 1.64 3.43 0.66 1.20 1.73 -45.72%
P/EPS 9.02 11.30 14.82 27.76 13.58 42.75 163.33 -85.42%
EY 11.09 8.85 6.75 3.60 7.36 2.34 0.61 587.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.73 0.59 0.53 0.56 0.47 34.00%

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