[LBS] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.88%
YoY- 38.59%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 443,124 439,443 405,880 398,313 391,531 351,218 336,906 20.02%
PBT 78,797 74,865 69,849 67,627 57,193 53,063 49,520 36.25%
Tax -27,626 -24,548 -21,987 -21,618 -15,320 -15,318 -13,790 58.84%
NP 51,171 50,317 47,862 46,009 41,873 37,745 35,730 27.02%
-
NP to SH 45,168 47,728 46,859 46,009 41,873 37,745 35,730 16.89%
-
Tax Rate 35.06% 32.79% 31.48% 31.97% 26.79% 28.87% 27.85% -
Total Cost 391,953 389,126 358,018 352,304 349,658 313,473 301,176 19.18%
-
Net Worth 326,522 322,208 322,000 307,180 290,847 304,736 269,507 13.63%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 326,522 322,208 322,000 307,180 290,847 304,736 269,507 13.63%
NOSH 381,451 374,225 375,291 370,542 366,769 364,517 326,280 10.96%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.55% 11.45% 11.79% 11.55% 10.69% 10.75% 10.61% -
ROE 13.83% 14.81% 14.55% 14.98% 14.40% 12.39% 13.26% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 116.17 117.43 108.15 107.49 106.75 96.35 103.26 8.16%
EPS 11.84 12.75 12.49 12.42 11.42 10.35 10.95 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.856 0.861 0.858 0.829 0.793 0.836 0.826 2.40%
Adjusted Per Share Value based on latest NOSH - 370,542
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.37 27.15 25.07 24.61 24.19 21.70 20.81 20.02%
EPS 2.79 2.95 2.89 2.84 2.59 2.33 2.21 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2017 0.199 0.1989 0.1898 0.1797 0.1882 0.1665 13.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.79 1.09 1.18 1.19 1.44 2.03 -
P/RPS 0.54 0.67 1.01 1.10 1.11 1.49 1.97 -57.76%
P/EPS 5.32 6.19 8.73 9.50 10.42 13.91 18.54 -56.46%
EY 18.80 16.14 11.46 10.52 9.59 7.19 5.39 129.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 1.27 1.42 1.50 1.72 2.46 -55.07%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 27/05/04 -
Price 0.48 0.79 0.90 1.14 1.16 1.29 1.55 -
P/RPS 0.41 0.67 0.83 1.06 1.09 1.34 1.50 -57.84%
P/EPS 4.05 6.19 7.21 9.18 10.16 12.46 14.15 -56.53%
EY 24.67 16.14 13.87 10.89 9.84 8.03 7.06 130.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.92 1.05 1.38 1.46 1.54 1.88 -55.36%

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