[LBS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 123.29%
YoY- 116.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 304,475 289,199 288,568 273,509 497,693 436,190 356,978 -10.05%
PBT 53,628 48,931 48,881 47,487 81,230 61,625 40,287 20.98%
Tax -21,056 -19,406 -21,010 -19,783 -61,740 -49,264 -34,828 -28.47%
NP 32,572 29,525 27,871 27,704 19,490 12,361 5,459 228.61%
-
NP to SH 32,391 29,344 27,690 27,523 -118,195 -133,459 -149,557 -
-
Tax Rate 39.26% 39.66% 42.98% 41.66% 76.01% 79.94% 86.45% -
Total Cost 271,903 259,674 260,697 245,805 478,203 423,829 351,519 -15.72%
-
Net Worth 193,119 196,928 188,752 182,044 170,927 165,255 159,267 13.69%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 193,119 196,928 188,752 182,044 170,927 165,255 159,267 13.69%
NOSH 281,104 280,524 281,300 274,163 280,669 280,569 281,391 -0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.70% 10.21% 9.66% 10.13% 3.92% 2.83% 1.53% -
ROE 16.77% 14.90% 14.67% 15.12% -69.15% -80.76% -93.90% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 108.31 103.09 102.58 99.76 177.32 155.47 126.86 -9.99%
EPS 11.52 10.46 9.84 10.04 -42.11 -47.57 -53.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 0.702 0.671 0.664 0.609 0.589 0.566 13.77%
Adjusted Per Share Value based on latest NOSH - 274,163
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.81 17.86 17.83 16.90 30.74 26.95 22.05 -10.04%
EPS 2.00 1.81 1.71 1.70 -7.30 -8.24 -9.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1193 0.1217 0.1166 0.1125 0.1056 0.1021 0.0984 13.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.29 0.89 0.64 0.81 0.76 1.00 1.11 -
P/RPS 1.19 0.86 0.62 0.81 0.43 0.64 0.87 23.19%
P/EPS 11.20 8.51 6.50 8.07 -1.80 -2.10 -2.09 -
EY 8.93 11.75 15.38 12.39 -55.41 -47.57 -47.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.27 0.95 1.22 1.25 1.70 1.96 -2.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 19/08/02 31/05/02 -
Price 1.45 1.18 0.81 0.69 0.80 0.97 1.03 -
P/RPS 1.34 1.14 0.79 0.69 0.45 0.62 0.81 39.83%
P/EPS 12.58 11.28 8.23 6.87 -1.90 -2.04 -1.94 -
EY 7.95 8.86 12.15 14.55 -52.64 -49.04 -51.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.68 1.21 1.04 1.31 1.65 1.82 10.34%

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