[LBS] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1120.3%
YoY- 1194.01%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 255,167 261,254 261,344 317,818 264,224 281,298 278,936 -5.75%
PBT 881 10,294 65,908 84,256 14,209 13,779 14,305 -84.37%
Tax 13,119 12,561 1,680 -1,250 -3,606 -4,390 -6,605 -
NP 14,000 22,855 67,588 83,006 10,603 9,389 7,700 48.91%
-
NP to SH 12,790 21,499 62,850 73,474 6,021 5,603 5,352 78.65%
-
Tax Rate -1,489.10% -122.02% -2.55% 1.48% 25.38% 31.86% 46.17% -
Total Cost 241,167 238,399 193,756 234,812 253,621 271,909 271,236 -7.52%
-
Net Worth 435,652 431,250 481,692 489,218 395,662 392,000 383,799 8.80%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 435,652 431,250 481,692 489,218 395,662 392,000 383,799 8.80%
NOSH 385,532 385,045 385,354 385,211 384,137 392,000 380,000 0.96%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.49% 8.75% 25.86% 26.12% 4.01% 3.34% 2.76% -
ROE 2.94% 4.99% 13.05% 15.02% 1.52% 1.43% 1.39% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 66.19 67.85 67.82 82.50 68.78 71.76 73.40 -6.65%
EPS 3.32 5.58 16.31 19.07 1.57 1.43 1.41 76.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.25 1.27 1.03 1.00 1.01 7.76%
Adjusted Per Share Value based on latest NOSH - 385,211
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.15 16.53 16.54 20.11 16.72 17.80 17.65 -5.74%
EPS 0.81 1.36 3.98 4.65 0.38 0.35 0.34 78.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.2729 0.3048 0.3096 0.2504 0.2481 0.2429 8.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.24 0.23 0.30 0.34 0.43 0.56 0.67 -
P/RPS 0.36 0.34 0.44 0.41 0.63 0.78 0.91 -46.07%
P/EPS 7.23 4.12 1.84 1.78 27.43 39.18 47.57 -71.48%
EY 13.82 24.28 54.37 56.10 3.65 2.55 2.10 250.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.24 0.27 0.42 0.56 0.66 -53.36%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 25/02/09 26/11/08 27/08/08 28/05/08 29/02/08 26/11/07 -
Price 0.39 0.25 0.25 0.32 0.38 0.46 0.57 -
P/RPS 0.59 0.37 0.37 0.39 0.55 0.64 0.78 -16.96%
P/EPS 11.76 4.48 1.53 1.68 24.24 32.18 40.47 -56.09%
EY 8.51 22.33 65.24 59.61 4.12 3.11 2.47 127.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.20 0.25 0.37 0.46 0.56 -26.87%

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