[LBS] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -18.9%
YoY- -41.05%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 147,288 123,235 106,136 147,505 125,014 100,585 76,461 54.63%
PBT 20,520 22,533 14,556 17,032 16,273 14,655 14,817 24.17%
Tax -9,475 -8,962 -5,953 -8,984 -8,344 -3,631 -3,765 84.70%
NP 11,045 13,571 8,603 8,048 7,929 11,024 11,052 -0.04%
-
NP to SH 10,328 13,210 6,287 6,596 8,133 10,113 9,458 6.02%
-
Tax Rate 46.17% 39.77% 40.90% 52.75% 51.28% 24.78% 25.41% -
Total Cost 136,243 109,664 97,533 139,457 117,085 89,561 65,409 62.88%
-
Net Worth 435,471 439,049 420,419 386,952 418,268 399,095 443,946 -1.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 435,471 439,049 420,419 386,952 418,268 399,095 443,946 -1.27%
NOSH 385,373 385,131 385,705 386,952 387,285 387,471 386,040 -0.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.50% 11.01% 8.11% 5.46% 6.34% 10.96% 14.45% -
ROE 2.37% 3.01% 1.50% 1.70% 1.94% 2.53% 2.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.22 32.00 27.52 38.12 32.28 25.96 19.81 54.79%
EPS 2.69 3.43 1.63 1.71 2.10 2.61 2.45 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.09 1.00 1.08 1.03 1.15 -1.15%
Adjusted Per Share Value based on latest NOSH - 386,952
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.32 7.80 6.72 9.33 7.91 6.37 4.84 54.59%
EPS 0.65 0.84 0.40 0.42 0.51 0.64 0.60 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2778 0.266 0.2449 0.2647 0.2526 0.2809 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.86 0.79 0.82 0.77 0.67 0.86 0.58 -
P/RPS 2.25 2.47 2.98 2.02 2.08 3.31 2.93 -16.10%
P/EPS 32.09 23.03 50.31 45.17 31.90 32.95 23.67 22.42%
EY 3.12 4.34 1.99 2.21 3.13 3.03 4.22 -18.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.75 0.77 0.62 0.83 0.50 32.09%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 25/08/11 26/05/11 -
Price 0.85 0.85 0.81 0.80 0.81 0.75 0.68 -
P/RPS 2.22 2.66 2.94 2.10 2.51 2.89 3.43 -25.11%
P/EPS 31.72 24.78 49.69 46.93 38.57 28.74 27.76 9.27%
EY 3.15 4.04 2.01 2.13 2.59 3.48 3.60 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.74 0.80 0.75 0.73 0.59 17.29%

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