[LBS] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -9.28%
YoY- 46.6%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 122,346 129,658 79,649 111,471 118,665 96,095 72,082 42.24%
PBT 24,221 20,720 12,514 21,342 20,289 15,704 10,292 76.83%
Tax -9,063 -7,694 -2,504 -8,365 -5,985 -5,133 -2,135 161.93%
NP 15,158 13,026 10,010 12,977 14,304 10,571 8,157 51.09%
-
NP to SH 11,744 11,440 9,007 12,977 14,304 10,571 8,157 27.47%
-
Tax Rate 37.42% 37.13% 20.01% 39.20% 29.50% 32.69% 20.74% -
Total Cost 107,188 116,632 69,639 98,494 104,361 85,524 63,925 41.09%
-
Net Worth 326,522 322,208 322,000 307,180 290,847 304,736 269,507 13.63%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 6,851 -
Div Payout % - - - - - - 84.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 326,522 322,208 322,000 307,180 290,847 304,736 269,507 13.63%
NOSH 381,451 374,225 375,291 370,542 366,769 364,517 326,280 10.96%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.39% 10.05% 12.57% 11.64% 12.05% 11.00% 11.32% -
ROE 3.60% 3.55% 2.80% 4.22% 4.92% 3.47% 3.03% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.07 34.65 21.22 30.08 32.35 26.36 22.09 28.18%
EPS 3.17 3.03 2.39 3.50 3.90 2.90 2.50 17.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
NAPS 0.856 0.861 0.858 0.829 0.793 0.836 0.826 2.40%
Adjusted Per Share Value based on latest NOSH - 370,542
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.74 8.20 5.04 7.05 7.51 6.08 4.56 42.24%
EPS 0.74 0.72 0.57 0.82 0.91 0.67 0.52 26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.2066 0.2039 0.2038 0.1944 0.1841 0.1928 0.1705 13.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.79 1.09 1.18 1.19 1.44 2.03 -
P/RPS 1.96 2.28 5.14 3.92 3.68 5.46 9.19 -64.26%
P/EPS 20.46 25.84 45.42 33.69 30.51 49.66 81.20 -60.07%
EY 4.89 3.87 2.20 2.97 3.28 2.01 1.23 150.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
P/NAPS 0.74 0.92 1.27 1.42 1.50 1.72 2.46 -55.07%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 -
Price 0.48 0.79 0.90 1.14 1.16 1.29 1.55 -
P/RPS 1.50 2.28 4.24 3.79 3.59 4.89 7.02 -64.22%
P/EPS 15.59 25.84 37.50 32.55 29.74 44.48 62.00 -60.12%
EY 6.41 3.87 2.67 3.07 3.36 2.25 1.61 150.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 0.56 0.92 1.05 1.38 1.46 1.54 1.88 -55.36%

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