[LBS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 73.2%
YoY- 102.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 156,151 134,969 134,209 108,203 132,985 147,288 123,235 17.04%
PBT 29,291 358,083 23,390 16,136 17,404 20,520 22,533 19.05%
Tax -8,545 -10,913 -7,064 -3,054 -11,619 -9,475 -8,962 -3.11%
NP 20,746 347,170 16,326 13,082 5,785 11,045 13,571 32.60%
-
NP to SH 19,444 346,299 14,216 12,704 7,335 10,328 13,210 29.30%
-
Tax Rate 29.17% 3.05% 30.20% 18.93% 66.76% 46.17% 39.77% -
Total Cost 135,405 -212,201 117,883 95,121 127,200 136,243 109,664 15.04%
-
Net Worth 752,626 755,278 480,218 453,986 383,816 435,471 439,049 43.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 327 311 - - - - - -
Div Payout % 1.68% 0.09% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 752,626 755,278 480,218 453,986 383,816 435,471 439,049 43.09%
NOSH 409,036 389,318 381,126 381,501 383,816 385,373 385,131 4.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.29% 257.22% 12.16% 12.09% 4.35% 7.50% 11.01% -
ROE 2.58% 45.85% 2.96% 2.80% 1.91% 2.37% 3.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.18 34.67 35.21 28.36 34.65 38.22 32.00 12.45%
EPS 4.76 88.95 3.73 3.33 1.92 2.69 3.43 24.34%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.94 1.26 1.19 1.00 1.13 1.14 37.47%
Adjusted Per Share Value based on latest NOSH - 381,501
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.88 8.54 8.49 6.85 8.42 9.32 7.80 17.01%
EPS 1.23 21.91 0.90 0.80 0.46 0.65 0.84 28.85%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4763 0.478 0.3039 0.2873 0.2429 0.2756 0.2778 43.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.56 1.87 1.25 0.93 0.84 0.86 0.79 -
P/RPS 4.09 5.39 3.55 3.28 2.42 2.25 2.47 39.83%
P/EPS 32.82 2.10 33.51 27.93 43.95 32.09 23.03 26.55%
EY 3.05 47.57 2.98 3.58 2.28 3.12 4.34 -20.90%
DY 0.05 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.99 0.78 0.84 0.76 0.69 14.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 -
Price 1.73 1.66 1.74 1.14 0.855 0.85 0.85 -
P/RPS 4.53 4.79 4.94 4.02 2.47 2.22 2.66 42.46%
P/EPS 36.39 1.87 46.65 34.23 44.74 31.72 24.78 29.10%
EY 2.75 53.58 2.14 2.92 2.24 3.15 4.04 -22.56%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 1.38 0.96 0.86 0.75 0.75 16.19%

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