[LBS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -42.45%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 171,592 148,474 202,776 145,423 156,151 134,969 134,209 17.74%
PBT 31,585 23,249 31,192 18,103 29,291 358,083 23,390 22.10%
Tax -9,165 -8,625 -11,711 -7,534 -8,545 -10,913 -7,064 18.90%
NP 22,420 14,624 19,481 10,569 20,746 347,170 16,326 23.47%
-
NP to SH 23,364 15,625 19,751 11,190 19,444 346,299 14,216 39.14%
-
Tax Rate 29.02% 37.10% 37.54% 41.62% 29.17% 3.05% 30.20% -
Total Cost 149,172 133,850 183,295 134,854 135,405 -212,201 117,883 16.94%
-
Net Worth 944,657 883,789 862,299 869,810 752,626 755,278 480,218 56.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 298 - - - 327 311 - -
Div Payout % 1.28% - - - 1.68% 0.09% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 944,657 883,789 862,299 869,810 752,626 755,278 480,218 56.80%
NOSH 497,188 488,281 481,731 470,168 409,036 389,318 381,126 19.33%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.07% 9.85% 9.61% 7.27% 13.29% 257.22% 12.16% -
ROE 2.47% 1.77% 2.29% 1.29% 2.58% 45.85% 2.96% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.51 30.41 42.09 30.93 38.18 34.67 35.21 -1.32%
EPS 4.70 3.20 4.10 2.38 4.76 88.95 3.73 16.61%
DPS 0.06 0.00 0.00 0.00 0.08 0.08 0.00 -
NAPS 1.90 1.81 1.79 1.85 1.84 1.94 1.26 31.40%
Adjusted Per Share Value based on latest NOSH - 470,168
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.86 9.40 12.83 9.20 9.88 8.54 8.49 17.78%
EPS 1.48 0.99 1.25 0.71 1.23 21.91 0.90 39.19%
DPS 0.02 0.00 0.00 0.00 0.02 0.02 0.00 -
NAPS 0.5978 0.5593 0.5457 0.5504 0.4763 0.478 0.3039 56.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.63 1.69 1.70 1.73 1.56 1.87 1.25 -
P/RPS 4.72 5.56 4.04 5.59 4.09 5.39 3.55 20.85%
P/EPS 34.69 52.81 41.46 72.69 32.82 2.10 33.51 2.32%
EY 2.88 1.89 2.41 1.38 3.05 47.57 2.98 -2.24%
DY 0.04 0.00 0.00 0.00 0.05 0.04 0.00 -
P/NAPS 0.86 0.93 0.95 0.94 0.85 0.96 0.99 -8.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 27/11/13 26/08/13 -
Price 1.55 1.66 1.69 1.73 1.73 1.66 1.74 -
P/RPS 4.49 5.46 4.01 5.59 4.53 4.79 4.94 -6.15%
P/EPS 32.98 51.88 41.22 72.69 36.39 1.87 46.65 -20.59%
EY 3.03 1.93 2.43 1.38 2.75 53.58 2.14 26.01%
DY 0.04 0.00 0.00 0.00 0.05 0.05 0.00 -
P/NAPS 0.82 0.92 0.94 0.94 0.94 0.86 1.38 -29.25%

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