[LBS] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 11.44%
YoY- -261.35%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 289,199 288,568 273,509 497,693 436,190 356,978 295,631 -1.45%
PBT 48,931 48,881 47,487 81,230 61,625 40,287 23,080 65.25%
Tax -19,406 -21,010 -19,783 -61,740 -49,264 -34,828 -23,080 -10.94%
NP 29,525 27,871 27,704 19,490 12,361 5,459 0 -
-
NP to SH 29,344 27,690 27,523 -118,195 -133,459 -149,557 -162,007 -
-
Tax Rate 39.66% 42.98% 41.66% 76.01% 79.94% 86.45% 100.00% -
Total Cost 259,674 260,697 245,805 478,203 423,829 351,519 295,631 -8.30%
-
Net Worth 196,928 188,752 182,044 170,927 165,255 159,267 331,355 -29.37%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 196,928 188,752 182,044 170,927 165,255 159,267 331,355 -29.37%
NOSH 280,524 281,300 274,163 280,669 280,569 281,391 650,992 -43.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.21% 9.66% 10.13% 3.92% 2.83% 1.53% 0.00% -
ROE 14.90% 14.67% 15.12% -69.15% -80.76% -93.90% -48.89% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 103.09 102.58 99.76 177.32 155.47 126.86 45.41 72.99%
EPS 10.46 9.84 10.04 -42.11 -47.57 -53.15 -24.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.702 0.671 0.664 0.609 0.589 0.566 0.509 23.97%
Adjusted Per Share Value based on latest NOSH - 280,669
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.86 17.83 16.90 30.74 26.95 22.05 18.26 -1.46%
EPS 1.81 1.71 1.70 -7.30 -8.24 -9.24 -10.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.1166 0.1125 0.1056 0.1021 0.0984 0.2047 -29.36%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.89 0.64 0.81 0.76 1.00 1.11 0.00 -
P/RPS 0.86 0.62 0.81 0.43 0.64 0.87 0.00 -
P/EPS 8.51 6.50 8.07 -1.80 -2.10 -2.09 0.00 -
EY 11.75 15.38 12.39 -55.41 -47.57 -47.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.95 1.22 1.25 1.70 1.96 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 25/11/02 19/08/02 31/05/02 28/02/02 -
Price 1.18 0.81 0.69 0.80 0.97 1.03 1.13 -
P/RPS 1.14 0.79 0.69 0.45 0.62 0.81 2.49 -40.68%
P/EPS 11.28 8.23 6.87 -1.90 -2.04 -1.94 -4.54 -
EY 8.86 12.15 14.55 -52.64 -49.04 -51.60 -22.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.21 1.04 1.31 1.65 1.82 2.22 -16.99%

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