[LBS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.58%
YoY- 95.83%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,235 106,136 147,505 125,014 100,585 76,461 150,483 -12.47%
PBT 22,533 14,556 17,032 16,273 14,655 14,817 24,934 -6.53%
Tax -8,962 -5,953 -8,984 -8,344 -3,631 -3,765 -5,612 36.66%
NP 13,571 8,603 8,048 7,929 11,024 11,052 19,322 -21.00%
-
NP to SH 13,210 6,287 6,596 8,133 10,113 9,458 11,189 11.71%
-
Tax Rate 39.77% 40.90% 52.75% 51.28% 24.78% 25.41% 22.51% -
Total Cost 109,664 97,533 139,457 117,085 89,561 65,409 131,161 -11.25%
-
Net Worth 439,049 420,419 386,952 418,268 399,095 443,946 387,062 8.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 439,049 420,419 386,952 418,268 399,095 443,946 387,062 8.77%
NOSH 385,131 385,705 386,952 387,285 387,471 386,040 387,062 -0.33%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.01% 8.11% 5.46% 6.34% 10.96% 14.45% 12.84% -
ROE 3.01% 1.50% 1.70% 1.94% 2.53% 2.13% 2.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.00 27.52 38.12 32.28 25.96 19.81 38.88 -12.18%
EPS 3.43 1.63 1.71 2.10 2.61 2.45 2.89 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.09 1.00 1.08 1.03 1.15 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 387,285
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.80 6.72 9.33 7.91 6.37 4.84 9.52 -12.45%
EPS 0.84 0.40 0.42 0.51 0.64 0.60 0.71 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2778 0.266 0.2449 0.2647 0.2526 0.2809 0.2449 8.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.79 0.82 0.77 0.67 0.86 0.58 0.58 -
P/RPS 2.47 2.98 2.02 2.08 3.31 2.93 1.49 40.11%
P/EPS 23.03 50.31 45.17 31.90 32.95 23.67 20.06 9.65%
EY 4.34 1.99 2.21 3.13 3.03 4.22 4.98 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.77 0.62 0.83 0.50 0.58 12.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 30/11/11 25/08/11 26/05/11 25/02/11 -
Price 0.85 0.81 0.80 0.81 0.75 0.68 0.58 -
P/RPS 2.66 2.94 2.10 2.51 2.89 3.43 1.49 47.21%
P/EPS 24.78 49.69 46.93 38.57 28.74 27.76 20.06 15.14%
EY 4.04 2.01 2.13 2.59 3.48 3.60 4.98 -13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.80 0.75 0.73 0.59 0.58 18.71%

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