[LBS] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.29%
YoY- 187.63%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 81,783 80,138 64,202 63,076 81,152 65,079 288,386 -56.93%
PBT 12,161 11,627 13,681 11,462 12,111 10,233 47,424 -59.73%
Tax -3,605 -6,001 -5,467 -4,333 -5,209 -4,774 -47,424 -82.13%
NP 8,556 5,626 8,214 7,129 6,902 5,459 0 -
-
NP to SH 8,556 5,626 8,033 7,129 6,902 5,459 -137,685 -
-
Tax Rate 29.64% 51.61% 39.96% 37.80% 43.01% 46.65% 100.00% -
Total Cost 73,227 74,512 55,988 55,947 74,250 59,620 288,386 -60.00%
-
Net Worth 196,928 188,752 182,044 170,927 165,255 159,267 331,355 -29.37%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 196,928 188,752 182,044 170,927 165,255 159,267 331,355 -29.37%
NOSH 280,524 281,300 274,163 280,669 280,569 281,391 650,992 -43.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.46% 7.02% 12.79% 11.30% 8.51% 8.39% 0.00% -
ROE 4.34% 2.98% 4.41% 4.17% 4.18% 3.43% -41.55% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.15 28.49 23.42 22.47 28.92 23.13 44.30 -24.40%
EPS 3.05 2.00 2.93 2.54 2.46 1.94 21.15 -72.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.702 0.671 0.664 0.609 0.589 0.566 0.509 23.97%
Adjusted Per Share Value based on latest NOSH - 280,669
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.05 4.95 3.97 3.90 5.01 4.02 17.81 -56.93%
EPS 0.53 0.35 0.50 0.44 0.43 0.34 -8.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.1166 0.1125 0.1056 0.1021 0.0984 0.2047 -29.36%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.89 0.64 0.81 0.76 1.00 1.11 0.00 -
P/RPS 3.05 2.25 3.46 3.38 3.46 4.80 0.00 -
P/EPS 29.18 32.00 27.65 29.92 40.65 57.22 0.00 -
EY 3.43 3.13 3.62 3.34 2.46 1.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.95 1.22 1.25 1.70 1.96 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 25/11/02 19/08/02 31/05/02 28/02/02 -
Price 1.18 0.81 0.69 0.80 0.97 1.03 1.13 -
P/RPS 4.05 2.84 2.95 3.56 3.35 4.45 0.00 -
P/EPS 38.69 40.50 23.55 31.50 39.43 53.09 0.00 -
EY 2.58 2.47 4.25 3.18 2.54 1.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.21 1.04 1.31 1.65 1.82 2.07 -13.02%

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