[LBS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 34.71%
YoY- 1166.7%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 479,240 449,565 452,543 407,242 377,471 340,912 263,217 49.05%
PBT 62,516 62,777 70,679 59,337 40,312 27,001 5,137 428.27%
Tax -26,912 -24,724 -21,352 -12,450 -3,770 -913 1,060 -
NP 35,604 38,053 49,327 46,887 36,542 26,088 6,197 220.44%
-
NP to SH 31,129 34,300 38,893 34,913 25,917 16,512 2,624 419.37%
-
Tax Rate 43.05% 39.38% 30.21% 20.98% 9.35% 3.38% -20.63% -
Total Cost 443,636 411,512 403,216 360,355 340,929 314,824 257,020 43.84%
-
Net Worth 420,419 386,952 418,268 399,095 443,946 387,062 403,763 2.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 420,419 386,952 418,268 399,095 443,946 387,062 403,763 2.72%
NOSH 385,705 386,952 387,285 387,471 386,040 387,062 384,537 0.20%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.43% 8.46% 10.90% 11.51% 9.68% 7.65% 2.35% -
ROE 7.40% 8.86% 9.30% 8.75% 5.84% 4.27% 0.65% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 124.25 116.18 116.85 105.10 97.78 88.08 68.45 48.75%
EPS 8.07 8.86 10.04 9.01 6.71 4.27 0.68 419.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 1.08 1.03 1.15 1.00 1.05 2.52%
Adjusted Per Share Value based on latest NOSH - 387,471
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.33 28.45 28.64 25.77 23.89 21.57 16.66 49.04%
EPS 1.97 2.17 2.46 2.21 1.64 1.04 0.17 411.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.266 0.2449 0.2647 0.2526 0.2809 0.2449 0.2555 2.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.82 0.77 0.67 0.86 0.58 0.58 0.50 -
P/RPS 0.66 0.66 0.57 0.82 0.59 0.66 0.73 -6.49%
P/EPS 10.16 8.69 6.67 9.54 8.64 13.60 73.27 -73.17%
EY 9.84 11.51 14.99 10.48 11.58 7.36 1.36 273.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.62 0.83 0.50 0.58 0.48 34.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 25/08/11 26/05/11 25/02/11 30/11/10 -
Price 0.81 0.80 0.81 0.75 0.68 0.58 0.59 -
P/RPS 0.65 0.69 0.69 0.71 0.70 0.66 0.86 -17.01%
P/EPS 10.04 9.03 8.07 8.32 10.13 13.60 86.46 -76.16%
EY 9.96 11.08 12.40 12.01 9.87 7.36 1.16 318.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.75 0.73 0.59 0.58 0.56 20.39%

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