[LBS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 65.67%
YoY- 94.84%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 377,471 340,912 263,217 225,213 211,807 198,476 227,947 40.01%
PBT 40,312 27,001 5,137 -3,007 2,605 -6,558 -64,735 -
Tax -3,770 -913 1,060 2,705 -5,385 -4,350 13,756 -
NP 36,542 26,088 6,197 -302 -2,780 -10,908 -50,979 -
-
NP to SH 25,917 16,512 2,624 -3,273 -9,534 -17,182 -55,420 -
-
Tax Rate 9.35% 3.38% -20.63% - 206.72% - - -
Total Cost 340,929 314,824 257,020 225,515 214,587 209,384 278,926 14.33%
-
Net Worth 443,946 387,062 403,763 404,431 556,499 425,699 380,192 10.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 443,946 387,062 403,763 404,431 556,499 425,699 380,192 10.89%
NOSH 386,040 387,062 384,537 385,172 530,000 386,999 348,800 7.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.68% 7.65% 2.35% -0.13% -1.31% -5.50% -22.36% -
ROE 5.84% 4.27% 0.65% -0.81% -1.71% -4.04% -14.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 97.78 88.08 68.45 58.47 39.96 51.29 65.35 30.85%
EPS 6.71 4.27 0.68 -0.85 -1.80 -4.44 -15.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.00 1.05 1.05 1.05 1.10 1.09 3.64%
Adjusted Per Share Value based on latest NOSH - 385,172
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.89 21.57 16.66 14.25 13.40 12.56 14.42 40.05%
EPS 1.64 1.04 0.17 -0.21 -0.60 -1.09 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2449 0.2555 0.2559 0.3522 0.2694 0.2406 10.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.58 0.58 0.50 0.50 0.62 0.60 0.44 -
P/RPS 0.59 0.66 0.73 0.86 1.55 1.17 0.67 -8.13%
P/EPS 8.64 13.60 73.27 -58.84 -34.47 -13.51 -2.77 -
EY 11.58 7.36 1.36 -1.70 -2.90 -7.40 -36.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.48 0.48 0.59 0.55 0.40 16.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 30/11/09 -
Price 0.68 0.58 0.59 0.49 0.49 0.77 0.43 -
P/RPS 0.70 0.66 0.86 0.84 1.23 1.50 0.66 4.00%
P/EPS 10.13 13.60 86.46 -57.66 -27.24 -17.34 -2.71 -
EY 9.87 7.36 1.16 -1.73 -3.67 -5.77 -36.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.56 0.47 0.47 0.70 0.39 31.81%

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