[LBS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -83.36%
YoY- -82.65%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 673,931 653,685 668,265 652,824 639,319 570,752 533,532 16.90%
PBT 102,045 105,046 104,129 101,835 436,669 428,867 426,900 -61.58%
Tax -34,731 -37,824 -37,035 -36,415 -38,703 -34,056 -29,576 11.33%
NP 67,314 67,222 67,094 65,420 397,966 394,811 397,324 -69.48%
-
NP to SH 72,298 70,308 69,930 66,010 396,684 391,149 392,663 -67.73%
-
Tax Rate 34.03% 36.01% 35.57% 35.76% 8.86% 7.94% 6.93% -
Total Cost 606,617 586,463 601,171 587,404 241,353 175,941 136,208 171.43%
-
Net Worth 1,023,105 981,688 944,657 883,789 862,299 869,810 752,626 22.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 298 298 298 327 444 558 558 -34.25%
Div Payout % 0.41% 0.42% 0.43% 0.50% 0.11% 0.14% 0.14% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,023,105 981,688 944,657 883,789 862,299 869,810 752,626 22.78%
NOSH 532,867 530,642 497,188 488,281 481,731 470,168 409,036 19.33%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.99% 10.28% 10.04% 10.02% 62.25% 69.17% 74.47% -
ROE 7.07% 7.16% 7.40% 7.47% 46.00% 44.97% 52.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 126.47 123.19 134.41 133.70 132.71 121.39 130.44 -2.04%
EPS 13.57 13.25 14.07 13.52 82.35 83.19 96.00 -72.96%
DPS 0.06 0.06 0.06 0.07 0.09 0.12 0.14 -43.24%
NAPS 1.92 1.85 1.90 1.81 1.79 1.85 1.84 2.88%
Adjusted Per Share Value based on latest NOSH - 488,281
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.65 41.37 42.29 41.31 40.46 36.12 33.76 16.91%
EPS 4.58 4.45 4.43 4.18 25.10 24.75 24.85 -67.71%
DPS 0.02 0.02 0.02 0.02 0.03 0.04 0.04 -37.08%
NAPS 0.6474 0.6212 0.5978 0.5593 0.5457 0.5504 0.4763 22.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.60 1.51 1.63 1.69 1.70 1.73 1.56 -
P/RPS 1.27 1.23 1.21 1.26 1.28 1.43 1.20 3.86%
P/EPS 11.79 11.40 11.59 12.50 2.06 2.08 1.63 275.36%
EY 8.48 8.77 8.63 8.00 48.44 48.09 61.54 -73.41%
DY 0.03 0.04 0.04 0.04 0.05 0.07 0.09 -52.02%
P/NAPS 0.83 0.82 0.86 0.93 0.95 0.94 0.85 -1.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 26/02/14 -
Price 1.30 1.65 1.55 1.66 1.69 1.73 1.73 -
P/RPS 1.03 1.34 1.15 1.24 1.27 1.43 1.33 -15.70%
P/EPS 9.58 12.45 11.02 12.28 2.05 2.08 1.80 205.76%
EY 10.44 8.03 9.07 8.14 48.73 48.09 55.49 -67.26%
DY 0.04 0.03 0.04 0.04 0.05 0.07 0.08 -37.08%
P/NAPS 0.68 0.89 0.82 0.92 0.94 0.94 0.94 -19.46%

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