[LBS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -28.98%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 134,969 134,209 108,203 132,985 147,288 123,235 106,136 17.35%
PBT 358,083 23,390 16,136 17,404 20,520 22,533 14,556 744.20%
Tax -10,913 -7,064 -3,054 -11,619 -9,475 -8,962 -5,953 49.73%
NP 347,170 16,326 13,082 5,785 11,045 13,571 8,603 1073.86%
-
NP to SH 346,299 14,216 12,704 7,335 10,328 13,210 6,287 1344.15%
-
Tax Rate 3.05% 30.20% 18.93% 66.76% 46.17% 39.77% 40.90% -
Total Cost -212,201 117,883 95,121 127,200 136,243 109,664 97,533 -
-
Net Worth 755,278 480,218 453,986 383,816 435,471 439,049 420,419 47.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 311 - - - - - - -
Div Payout % 0.09% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 755,278 480,218 453,986 383,816 435,471 439,049 420,419 47.72%
NOSH 389,318 381,126 381,501 383,816 385,373 385,131 385,705 0.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 257.22% 12.16% 12.09% 4.35% 7.50% 11.01% 8.11% -
ROE 45.85% 2.96% 2.80% 1.91% 2.37% 3.01% 1.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.67 35.21 28.36 34.65 38.22 32.00 27.52 16.62%
EPS 88.95 3.73 3.33 1.92 2.69 3.43 1.63 1335.21%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.26 1.19 1.00 1.13 1.14 1.09 46.81%
Adjusted Per Share Value based on latest NOSH - 383,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.54 8.49 6.85 8.42 9.32 7.80 6.72 17.30%
EPS 21.91 0.90 0.80 0.46 0.65 0.84 0.40 1338.78%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.478 0.3039 0.2873 0.2429 0.2756 0.2778 0.266 47.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.87 1.25 0.93 0.84 0.86 0.79 0.82 -
P/RPS 5.39 3.55 3.28 2.42 2.25 2.47 2.98 48.39%
P/EPS 2.10 33.51 27.93 43.95 32.09 23.03 50.31 -87.94%
EY 47.57 2.98 3.58 2.28 3.12 4.34 1.99 728.22%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.78 0.84 0.76 0.69 0.75 17.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.66 1.74 1.14 0.855 0.85 0.85 0.81 -
P/RPS 4.79 4.94 4.02 2.47 2.22 2.66 2.94 38.41%
P/EPS 1.87 46.65 34.23 44.74 31.72 24.78 49.69 -88.74%
EY 53.58 2.14 2.92 2.24 3.15 4.04 2.01 790.57%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.38 0.96 0.86 0.75 0.75 0.74 10.52%

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