[LBS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 180.17%
YoY- 104.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 407,242 377,471 340,912 263,217 225,213 211,807 198,476 61.68%
PBT 59,337 40,312 27,001 5,137 -3,007 2,605 -6,558 -
Tax -12,450 -3,770 -913 1,060 2,705 -5,385 -4,350 101.97%
NP 46,887 36,542 26,088 6,197 -302 -2,780 -10,908 -
-
NP to SH 34,913 25,917 16,512 2,624 -3,273 -9,534 -17,182 -
-
Tax Rate 20.98% 9.35% 3.38% -20.63% - 206.72% - -
Total Cost 360,355 340,929 314,824 257,020 225,515 214,587 209,384 43.75%
-
Net Worth 399,095 443,946 387,062 403,763 404,431 556,499 425,699 -4.22%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 399,095 443,946 387,062 403,763 404,431 556,499 425,699 -4.22%
NOSH 387,471 386,040 387,062 384,537 385,172 530,000 386,999 0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.51% 9.68% 7.65% 2.35% -0.13% -1.31% -5.50% -
ROE 8.75% 5.84% 4.27% 0.65% -0.81% -1.71% -4.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.10 97.78 88.08 68.45 58.47 39.96 51.29 61.54%
EPS 9.01 6.71 4.27 0.68 -0.85 -1.80 -4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.15 1.00 1.05 1.05 1.05 1.10 -4.30%
Adjusted Per Share Value based on latest NOSH - 384,537
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.77 23.89 21.57 16.66 14.25 13.40 12.56 61.67%
EPS 2.21 1.64 1.04 0.17 -0.21 -0.60 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2526 0.2809 0.2449 0.2555 0.2559 0.3522 0.2694 -4.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 0.58 0.58 0.50 0.50 0.62 0.60 -
P/RPS 0.82 0.59 0.66 0.73 0.86 1.55 1.17 -21.14%
P/EPS 9.54 8.64 13.60 73.27 -58.84 -34.47 -13.51 -
EY 10.48 11.58 7.36 1.36 -1.70 -2.90 -7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.58 0.48 0.48 0.59 0.55 31.66%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 -
Price 0.75 0.68 0.58 0.59 0.49 0.49 0.77 -
P/RPS 0.71 0.70 0.66 0.86 0.84 1.23 1.50 -39.34%
P/EPS 8.32 10.13 13.60 86.46 -57.66 -27.24 -17.34 -
EY 12.01 9.87 7.36 1.16 -1.73 -3.67 -5.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.58 0.56 0.47 0.47 0.70 2.84%

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