[LBS] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.38%
YoY- 127.4%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 351,218 336,906 344,962 304,475 289,199 288,568 273,509 18.15%
PBT 53,063 49,520 50,855 53,628 48,931 48,881 47,487 7.68%
Tax -15,318 -13,790 -17,656 -21,056 -19,406 -21,010 -19,783 -15.69%
NP 37,745 35,730 33,199 32,572 29,525 27,871 27,704 22.92%
-
NP to SH 37,745 35,730 33,199 32,391 29,344 27,690 27,523 23.45%
-
Tax Rate 28.87% 27.85% 34.72% 39.26% 39.66% 42.98% 41.66% -
Total Cost 313,473 301,176 311,763 271,903 259,674 260,697 245,805 17.61%
-
Net Worth 304,736 269,507 225,982 193,119 196,928 188,752 182,044 41.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 5,063 - - - - -
Div Payout % - - 15.25% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 304,736 269,507 225,982 193,119 196,928 188,752 182,044 41.02%
NOSH 364,517 326,280 302,116 281,104 280,524 281,300 274,163 20.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.75% 10.61% 9.62% 10.70% 10.21% 9.66% 10.13% -
ROE 12.39% 13.26% 14.69% 16.77% 14.90% 14.67% 15.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 96.35 103.26 114.18 108.31 103.09 102.58 99.76 -2.29%
EPS 10.35 10.95 10.99 11.52 10.46 9.84 10.04 2.04%
DPS 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 0.836 0.826 0.748 0.687 0.702 0.671 0.664 16.61%
Adjusted Per Share Value based on latest NOSH - 281,104
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.70 20.81 21.31 18.81 17.86 17.83 16.90 18.15%
EPS 2.33 2.21 2.05 2.00 1.81 1.71 1.70 23.41%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1665 0.1396 0.1193 0.1217 0.1166 0.1125 40.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.44 2.03 1.38 1.29 0.89 0.64 0.81 -
P/RPS 1.49 1.97 1.21 1.19 0.86 0.62 0.81 50.18%
P/EPS 13.91 18.54 12.56 11.20 8.51 6.50 8.07 43.80%
EY 7.19 5.39 7.96 8.93 11.75 15.38 12.39 -30.45%
DY 0.00 0.00 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.46 1.84 1.88 1.27 0.95 1.22 25.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.29 1.55 1.89 1.45 1.18 0.81 0.69 -
P/RPS 1.34 1.50 1.66 1.34 1.14 0.79 0.69 55.72%
P/EPS 12.46 14.15 17.20 12.58 11.28 8.23 6.87 48.77%
EY 8.03 7.06 5.81 7.95 8.86 12.15 14.55 -32.74%
DY 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.88 2.53 2.11 1.68 1.21 1.04 29.94%

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