[LBS] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.64%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 405,880 398,313 391,531 351,218 336,906 344,962 304,475 21.10%
PBT 69,849 67,627 57,193 53,063 49,520 50,855 53,628 19.24%
Tax -21,987 -21,618 -15,320 -15,318 -13,790 -17,656 -21,056 2.92%
NP 47,862 46,009 41,873 37,745 35,730 33,199 32,572 29.21%
-
NP to SH 46,859 46,009 41,873 37,745 35,730 33,199 32,391 27.88%
-
Tax Rate 31.48% 31.97% 26.79% 28.87% 27.85% 34.72% 39.26% -
Total Cost 358,018 352,304 349,658 313,473 301,176 311,763 271,903 20.11%
-
Net Worth 322,000 307,180 290,847 304,736 269,507 225,982 193,119 40.56%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 5,063 - -
Div Payout % - - - - - 15.25% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 322,000 307,180 290,847 304,736 269,507 225,982 193,119 40.56%
NOSH 375,291 370,542 366,769 364,517 326,280 302,116 281,104 21.22%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.79% 11.55% 10.69% 10.75% 10.61% 9.62% 10.70% -
ROE 14.55% 14.98% 14.40% 12.39% 13.26% 14.69% 16.77% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 108.15 107.49 106.75 96.35 103.26 114.18 108.31 -0.09%
EPS 12.49 12.42 11.42 10.35 10.95 10.99 11.52 5.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.858 0.829 0.793 0.836 0.826 0.748 0.687 15.95%
Adjusted Per Share Value based on latest NOSH - 364,517
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.07 24.61 24.19 21.70 20.81 21.31 18.81 21.08%
EPS 2.89 2.84 2.59 2.33 2.21 2.05 2.00 27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.1989 0.1898 0.1797 0.1882 0.1665 0.1396 0.1193 40.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.09 1.18 1.19 1.44 2.03 1.38 1.29 -
P/RPS 1.01 1.10 1.11 1.49 1.97 1.21 1.19 -10.34%
P/EPS 8.73 9.50 10.42 13.91 18.54 12.56 11.20 -15.29%
EY 11.46 10.52 9.59 7.19 5.39 7.96 8.93 18.07%
DY 0.00 0.00 0.00 0.00 0.00 1.21 0.00 -
P/NAPS 1.27 1.42 1.50 1.72 2.46 1.84 1.88 -22.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 26/02/04 19/11/03 -
Price 0.90 1.14 1.16 1.29 1.55 1.89 1.45 -
P/RPS 0.83 1.06 1.09 1.34 1.50 1.66 1.34 -27.31%
P/EPS 7.21 9.18 10.16 12.46 14.15 17.20 12.58 -30.97%
EY 13.87 10.89 9.84 8.03 7.06 5.81 7.95 44.87%
DY 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 1.05 1.38 1.46 1.54 1.88 2.53 2.11 -37.17%

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