[LBS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 529.27%
YoY- 196.1%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 452,543 407,242 377,471 340,912 263,217 225,213 211,807 65.81%
PBT 70,679 59,337 40,312 27,001 5,137 -3,007 2,605 801.12%
Tax -21,352 -12,450 -3,770 -913 1,060 2,705 -5,385 150.30%
NP 49,327 46,887 36,542 26,088 6,197 -302 -2,780 -
-
NP to SH 38,893 34,913 25,917 16,512 2,624 -3,273 -9,534 -
-
Tax Rate 30.21% 20.98% 9.35% 3.38% -20.63% - 206.72% -
Total Cost 403,216 360,355 340,929 314,824 257,020 225,515 214,587 52.21%
-
Net Worth 418,268 399,095 443,946 387,062 403,763 404,431 556,499 -17.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 418,268 399,095 443,946 387,062 403,763 404,431 556,499 -17.31%
NOSH 387,285 387,471 386,040 387,062 384,537 385,172 530,000 -18.85%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.90% 11.51% 9.68% 7.65% 2.35% -0.13% -1.31% -
ROE 9.30% 8.75% 5.84% 4.27% 0.65% -0.81% -1.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 116.85 105.10 97.78 88.08 68.45 58.47 39.96 104.35%
EPS 10.04 9.01 6.71 4.27 0.68 -0.85 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 1.15 1.00 1.05 1.05 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 387,062
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.64 25.77 23.89 21.57 16.66 14.25 13.40 65.84%
EPS 2.46 2.21 1.64 1.04 0.17 -0.21 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2647 0.2526 0.2809 0.2449 0.2555 0.2559 0.3522 -17.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.67 0.86 0.58 0.58 0.50 0.50 0.62 -
P/RPS 0.57 0.82 0.59 0.66 0.73 0.86 1.55 -48.63%
P/EPS 6.67 9.54 8.64 13.60 73.27 -58.84 -34.47 -
EY 14.99 10.48 11.58 7.36 1.36 -1.70 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.83 0.50 0.58 0.48 0.48 0.59 3.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 -
Price 0.81 0.75 0.68 0.58 0.59 0.49 0.49 -
P/RPS 0.69 0.71 0.70 0.66 0.86 0.84 1.23 -31.95%
P/EPS 8.07 8.32 10.13 13.60 86.46 -57.66 -27.24 -
EY 12.40 12.01 9.87 7.36 1.16 -1.73 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.59 0.58 0.56 0.47 0.47 36.51%

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