[LBS] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -18.79%
YoY- -20.27%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 353,484 424,952 463,846 456,412 443,124 439,443 405,880 -8.79%
PBT 27,005 49,076 64,515 69,440 78,797 74,865 69,849 -46.89%
Tax -10,799 -19,178 -24,542 -23,511 -27,626 -24,548 -21,987 -37.72%
NP 16,206 29,898 39,973 45,929 51,171 50,317 47,862 -51.38%
-
NP to SH 8,943 19,525 29,727 36,681 45,168 47,728 46,859 -66.81%
-
Tax Rate 39.99% 39.08% 38.04% 33.86% 35.06% 32.79% 31.48% -
Total Cost 337,278 395,054 423,873 410,483 391,953 389,126 358,018 -3.89%
-
Net Worth 387,819 387,096 394,609 396,828 326,522 322,208 322,000 13.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 387,819 387,096 394,609 396,828 326,522 322,208 322,000 13.18%
NOSH 372,903 387,096 375,818 380,833 381,451 374,225 375,291 -0.42%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.58% 7.04% 8.62% 10.06% 11.55% 11.45% 11.79% -
ROE 2.31% 5.04% 7.53% 9.24% 13.83% 14.81% 14.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 94.79 109.78 123.42 119.85 116.17 117.43 108.15 -8.40%
EPS 2.40 5.04 7.91 9.63 11.84 12.75 12.49 -66.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 1.05 1.042 0.856 0.861 0.858 13.67%
Adjusted Per Share Value based on latest NOSH - 380,833
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.84 26.25 28.65 28.19 27.37 27.15 25.07 -8.77%
EPS 0.55 1.21 1.84 2.27 2.79 2.95 2.89 -66.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2391 0.2438 0.2451 0.2017 0.199 0.1989 13.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.58 0.69 0.41 0.63 0.79 1.09 -
P/RPS 0.50 0.53 0.56 0.34 0.54 0.67 1.01 -37.39%
P/EPS 19.60 11.50 8.72 4.26 5.32 6.19 8.73 71.37%
EY 5.10 8.70 11.46 23.49 18.80 16.14 11.46 -41.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.66 0.39 0.74 0.92 1.27 -49.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 01/06/06 27/02/06 28/11/05 29/08/05 25/05/05 -
Price 0.52 0.49 0.60 0.56 0.48 0.79 0.90 -
P/RPS 0.55 0.45 0.49 0.47 0.41 0.67 0.83 -23.97%
P/EPS 21.68 9.71 7.59 5.81 4.05 6.19 7.21 108.18%
EY 4.61 10.29 13.18 17.20 24.67 16.14 13.87 -51.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.57 0.54 0.56 0.92 1.05 -38.99%

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