[LBS] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 52.08%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 72,082 107,501 78,352 81,783 80,138 64,202 63,076 9.29%
PBT 10,292 10,484 16,159 12,161 11,627 13,681 11,462 -6.92%
Tax -2,135 -1,632 -5,983 -3,605 -6,001 -5,467 -4,333 -37.58%
NP 8,157 8,852 10,176 8,556 5,626 8,214 7,129 9.38%
-
NP to SH 8,157 8,852 10,176 8,556 5,626 8,033 7,129 9.38%
-
Tax Rate 20.74% 15.57% 37.03% 29.64% 51.61% 39.96% 37.80% -
Total Cost 63,925 98,649 68,176 73,227 74,512 55,988 55,947 9.28%
-
Net Worth 269,507 225,982 193,119 196,928 188,752 182,044 170,927 35.43%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 6,851 - - - - - - -
Div Payout % 84.00% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 269,507 225,982 193,119 196,928 188,752 182,044 170,927 35.43%
NOSH 326,280 302,116 281,104 280,524 281,300 274,163 280,669 10.54%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.32% 8.23% 12.99% 10.46% 7.02% 12.79% 11.30% -
ROE 3.03% 3.92% 5.27% 4.34% 2.98% 4.41% 4.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.09 35.58 27.87 29.15 28.49 23.42 22.47 -1.12%
EPS 2.50 2.93 3.62 3.05 2.00 2.93 2.54 -1.05%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.826 0.748 0.687 0.702 0.671 0.664 0.609 22.50%
Adjusted Per Share Value based on latest NOSH - 280,524
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.45 6.64 4.84 5.05 4.95 3.97 3.90 9.18%
EPS 0.50 0.55 0.63 0.53 0.35 0.50 0.44 8.88%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1665 0.1396 0.1193 0.1217 0.1166 0.1125 0.1056 35.42%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.03 1.38 1.29 0.89 0.64 0.81 0.76 -
P/RPS 9.19 3.88 4.63 3.05 2.25 3.46 3.38 94.68%
P/EPS 81.20 47.10 35.64 29.18 32.00 27.65 29.92 94.44%
EY 1.23 2.12 2.81 3.43 3.13 3.62 3.34 -48.59%
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.84 1.88 1.27 0.95 1.22 1.25 56.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 -
Price 1.55 1.89 1.45 1.18 0.81 0.69 0.80 -
P/RPS 7.02 5.31 5.20 4.05 2.84 2.95 3.56 57.18%
P/EPS 62.00 64.51 40.06 38.69 40.50 23.55 31.50 56.99%
EY 1.61 1.55 2.50 2.58 2.47 4.25 3.18 -36.45%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.53 2.11 1.68 1.21 1.04 1.31 27.20%

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