[LBS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -65.81%
YoY- 102.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 533,533 377,382 242,412 108,203 509,644 376,659 229,371 75.28%
PBT 426,902 397,610 39,526 16,136 75,014 57,610 37,089 407.52%
Tax -29,578 -21,032 -10,118 -3,054 -36,011 -24,391 -14,915 57.64%
NP 397,324 376,578 29,408 13,082 39,003 33,219 22,174 581.16%
-
NP to SH 392,663 373,219 26,920 12,704 37,159 29,825 19,497 636.19%
-
Tax Rate 6.93% 5.29% 25.60% 18.93% 48.01% 42.34% 40.21% -
Total Cost 136,209 804 213,004 95,121 470,641 343,440 207,197 -24.33%
-
Net Worth 751,870 755,236 479,762 453,986 444,804 433,748 439,260 42.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 326 311 - - - - - -
Div Payout % 0.08% 0.08% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 751,870 755,236 479,762 453,986 444,804 433,748 439,260 42.95%
NOSH 408,625 389,296 380,763 381,501 383,451 383,848 385,316 3.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 74.47% 99.79% 12.13% 12.09% 7.65% 8.82% 9.67% -
ROE 52.22% 49.42% 5.61% 2.80% 8.35% 6.88% 4.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 130.57 96.94 63.66 28.36 132.91 98.13 59.53 68.57%
EPS 96.09 95.87 7.07 3.33 9.70 7.76 5.06 607.98%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.94 1.26 1.19 1.16 1.13 1.14 37.47%
Adjusted Per Share Value based on latest NOSH - 381,501
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.76 23.88 15.34 6.85 32.25 23.84 14.51 75.31%
EPS 24.85 23.62 1.70 0.80 2.35 1.89 1.23 637.73%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4779 0.3036 0.2873 0.2815 0.2745 0.278 42.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.56 1.87 1.25 0.93 0.84 0.86 0.79 -
P/RPS 1.19 1.93 1.96 3.28 0.63 0.88 1.33 -7.12%
P/EPS 1.62 1.95 17.68 27.93 8.67 11.07 15.61 -77.82%
EY 61.60 51.27 5.66 3.58 11.54 9.03 6.41 350.15%
DY 0.05 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.99 0.78 0.72 0.76 0.69 14.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 -
Price 1.73 1.66 1.74 1.14 0.855 0.85 0.85 -
P/RPS 1.32 1.71 2.73 4.02 0.64 0.87 1.43 -5.18%
P/EPS 1.80 1.73 24.61 34.23 8.82 10.94 16.80 -77.34%
EY 55.55 57.75 4.06 2.92 11.33 9.14 5.95 341.58%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 1.38 0.96 0.74 0.75 0.75 16.19%

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