[LBS] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 35.31%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 129,658 79,649 111,471 118,665 96,095 72,082 107,501 13.32%
PBT 20,720 12,514 21,342 20,289 15,704 10,292 10,484 57.55%
Tax -7,694 -2,504 -8,365 -5,985 -5,133 -2,135 -1,632 181.42%
NP 13,026 10,010 12,977 14,304 10,571 8,157 8,852 29.40%
-
NP to SH 11,440 9,007 12,977 14,304 10,571 8,157 8,852 18.66%
-
Tax Rate 37.13% 20.01% 39.20% 29.50% 32.69% 20.74% 15.57% -
Total Cost 116,632 69,639 98,494 104,361 85,524 63,925 98,649 11.82%
-
Net Worth 322,208 322,000 307,180 290,847 304,736 269,507 225,982 26.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 6,851 - -
Div Payout % - - - - - 84.00% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 322,208 322,000 307,180 290,847 304,736 269,507 225,982 26.70%
NOSH 374,225 375,291 370,542 366,769 364,517 326,280 302,116 15.35%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.05% 12.57% 11.64% 12.05% 11.00% 11.32% 8.23% -
ROE 3.55% 2.80% 4.22% 4.92% 3.47% 3.03% 3.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.65 21.22 30.08 32.35 26.36 22.09 35.58 -1.75%
EPS 3.03 2.39 3.50 3.90 2.90 2.50 2.93 2.26%
DPS 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
NAPS 0.861 0.858 0.829 0.793 0.836 0.826 0.748 9.84%
Adjusted Per Share Value based on latest NOSH - 366,769
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.01 4.92 6.89 7.33 5.94 4.45 6.64 13.33%
EPS 0.71 0.56 0.80 0.88 0.65 0.50 0.55 18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.199 0.1989 0.1898 0.1797 0.1882 0.1665 0.1396 26.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.79 1.09 1.18 1.19 1.44 2.03 1.38 -
P/RPS 2.28 5.14 3.92 3.68 5.46 9.19 3.88 -29.86%
P/EPS 25.84 45.42 33.69 30.51 49.66 81.20 47.10 -33.00%
EY 3.87 2.20 2.97 3.28 2.01 1.23 2.12 49.42%
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 0.92 1.27 1.42 1.50 1.72 2.46 1.84 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 26/02/04 -
Price 0.79 0.90 1.14 1.16 1.29 1.55 1.89 -
P/RPS 2.28 4.24 3.79 3.59 4.89 7.02 5.31 -43.11%
P/EPS 25.84 37.50 32.55 29.74 44.48 62.00 64.51 -45.69%
EY 3.87 2.67 3.07 3.36 2.25 1.61 1.55 84.14%
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 0.92 1.05 1.38 1.46 1.54 1.88 2.53 -49.08%

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