[LBS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 4.69%
YoY- 21.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 261,344 317,818 264,224 281,298 278,936 232,173 291,361 -6.97%
PBT 65,908 84,256 14,209 13,779 14,305 7,541 9,790 255.29%
Tax 1,680 -1,250 -3,606 -4,390 -6,605 -3,399 -2,858 -
NP 67,588 83,006 10,603 9,389 7,700 4,142 6,932 354.50%
-
NP to SH 62,850 73,474 6,021 5,603 5,352 5,678 3,259 615.27%
-
Tax Rate -2.55% 1.48% 25.38% 31.86% 46.17% 45.07% 29.19% -
Total Cost 193,756 234,812 253,621 271,909 271,236 228,031 284,429 -22.52%
-
Net Worth 481,692 489,218 395,662 392,000 383,799 384,947 386,666 15.73%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 481,692 489,218 395,662 392,000 383,799 384,947 386,666 15.73%
NOSH 385,354 385,211 384,137 392,000 380,000 384,947 386,666 -0.22%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.86% 26.12% 4.01% 3.34% 2.76% 1.78% 2.38% -
ROE 13.05% 15.02% 1.52% 1.43% 1.39% 1.48% 0.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.82 82.50 68.78 71.76 73.40 60.31 75.35 -6.76%
EPS 16.31 19.07 1.57 1.43 1.41 1.48 0.84 618.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.03 1.00 1.01 1.00 1.00 15.99%
Adjusted Per Share Value based on latest NOSH - 392,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.14 19.63 16.32 17.38 17.23 14.34 18.00 -6.99%
EPS 3.88 4.54 0.37 0.35 0.33 0.35 0.20 618.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2976 0.3022 0.2444 0.2422 0.2371 0.2378 0.2389 15.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.34 0.43 0.56 0.67 0.79 0.67 -
P/RPS 0.44 0.41 0.63 0.78 0.91 1.31 0.89 -37.39%
P/EPS 1.84 1.78 27.43 39.18 47.57 53.56 79.49 -91.82%
EY 54.37 56.10 3.65 2.55 2.10 1.87 1.26 1121.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.42 0.56 0.66 0.79 0.67 -49.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 28/05/07 -
Price 0.25 0.32 0.38 0.46 0.57 0.63 0.75 -
P/RPS 0.37 0.39 0.55 0.64 0.78 1.04 1.00 -48.36%
P/EPS 1.53 1.68 24.24 32.18 40.47 42.71 88.98 -93.28%
EY 65.24 59.61 4.12 3.11 2.47 2.34 1.12 1391.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.37 0.46 0.56 0.63 0.75 -58.47%

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