[LBS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.74%
YoY- -40.15%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 317,818 264,224 281,298 278,936 232,173 291,361 328,712 -2.22%
PBT 84,256 14,209 13,779 14,305 7,541 9,790 16,053 202.32%
Tax -1,250 -3,606 -4,390 -6,605 -3,399 -2,858 -5,178 -61.26%
NP 83,006 10,603 9,389 7,700 4,142 6,932 10,875 288.14%
-
NP to SH 73,474 6,021 5,603 5,352 5,678 3,259 4,616 533.83%
-
Tax Rate 1.48% 25.38% 31.86% 46.17% 45.07% 29.19% 32.26% -
Total Cost 234,812 253,621 271,909 271,236 228,031 284,429 317,837 -18.29%
-
Net Worth 489,218 395,662 392,000 383,799 384,947 386,666 368,279 20.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 489,218 395,662 392,000 383,799 384,947 386,666 368,279 20.86%
NOSH 385,211 384,137 392,000 380,000 384,947 386,666 371,999 2.35%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 26.12% 4.01% 3.34% 2.76% 1.78% 2.38% 3.31% -
ROE 15.02% 1.52% 1.43% 1.39% 1.48% 0.84% 1.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.50 68.78 71.76 73.40 60.31 75.35 88.36 -4.47%
EPS 19.07 1.57 1.43 1.41 1.48 0.84 1.24 519.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.03 1.00 1.01 1.00 1.00 0.99 18.08%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.11 16.72 17.80 17.65 14.69 18.44 20.80 -2.22%
EPS 4.65 0.38 0.35 0.34 0.36 0.21 0.29 536.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.2504 0.2481 0.2429 0.2436 0.2447 0.2331 20.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.43 0.56 0.67 0.79 0.67 0.52 -
P/RPS 0.41 0.63 0.78 0.91 1.31 0.89 0.59 -21.56%
P/EPS 1.78 27.43 39.18 47.57 53.56 79.49 41.91 -87.85%
EY 56.10 3.65 2.55 2.10 1.87 1.26 2.39 721.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.56 0.66 0.79 0.67 0.53 -36.24%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 28/05/07 26/02/07 -
Price 0.32 0.38 0.46 0.57 0.63 0.75 0.69 -
P/RPS 0.39 0.55 0.64 0.78 1.04 1.00 0.78 -37.03%
P/EPS 1.68 24.24 32.18 40.47 42.71 88.98 55.61 -90.32%
EY 59.61 4.12 3.11 2.47 2.34 1.12 1.80 933.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.37 0.46 0.56 0.63 0.75 0.70 -49.69%

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