[LBS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.36%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 424,952 463,846 456,412 443,124 439,443 405,880 398,313 4.42%
PBT 49,076 64,515 69,440 78,797 74,865 69,849 67,627 -19.29%
Tax -19,178 -24,542 -23,511 -27,626 -24,548 -21,987 -21,618 -7.69%
NP 29,898 39,973 45,929 51,171 50,317 47,862 46,009 -25.03%
-
NP to SH 19,525 29,727 36,681 45,168 47,728 46,859 46,009 -43.61%
-
Tax Rate 39.08% 38.04% 33.86% 35.06% 32.79% 31.48% 31.97% -
Total Cost 395,054 423,873 410,483 391,953 389,126 358,018 352,304 7.95%
-
Net Worth 387,096 394,609 396,828 326,522 322,208 322,000 307,180 16.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 387,096 394,609 396,828 326,522 322,208 322,000 307,180 16.71%
NOSH 387,096 375,818 380,833 381,451 374,225 375,291 370,542 2.96%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.04% 8.62% 10.06% 11.55% 11.45% 11.79% 11.55% -
ROE 5.04% 7.53% 9.24% 13.83% 14.81% 14.55% 14.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 109.78 123.42 119.85 116.17 117.43 108.15 107.49 1.41%
EPS 5.04 7.91 9.63 11.84 12.75 12.49 12.42 -45.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.042 0.856 0.861 0.858 0.829 13.35%
Adjusted Per Share Value based on latest NOSH - 381,451
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.89 29.35 28.88 28.04 27.81 25.68 25.21 4.40%
EPS 1.24 1.88 2.32 2.86 3.02 2.97 2.91 -43.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.245 0.2497 0.2511 0.2066 0.2039 0.2038 0.1944 16.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.69 0.41 0.63 0.79 1.09 1.18 -
P/RPS 0.53 0.56 0.34 0.54 0.67 1.01 1.10 -38.62%
P/EPS 11.50 8.72 4.26 5.32 6.19 8.73 9.50 13.62%
EY 8.70 11.46 23.49 18.80 16.14 11.46 10.52 -11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.39 0.74 0.92 1.27 1.42 -45.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 01/06/06 27/02/06 28/11/05 29/08/05 25/05/05 25/02/05 -
Price 0.49 0.60 0.56 0.48 0.79 0.90 1.14 -
P/RPS 0.45 0.49 0.47 0.41 0.67 0.83 1.06 -43.60%
P/EPS 9.71 7.59 5.81 4.05 6.19 7.21 9.18 3.82%
EY 10.29 13.18 17.20 24.67 16.14 13.87 10.89 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.54 0.56 0.92 1.05 1.38 -49.95%

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