[LBS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -11.81%
YoY- 107.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 524,164 501,890 479,240 449,565 452,543 407,242 377,471 24.39%
PBT 74,641 70,394 62,516 62,777 70,679 59,337 40,312 50.61%
Tax -33,374 -32,243 -26,912 -24,724 -21,352 -12,450 -3,770 326.23%
NP 41,267 38,151 35,604 38,053 49,327 46,887 36,542 8.42%
-
NP to SH 36,421 34,226 31,129 34,300 38,893 34,913 25,917 25.38%
-
Tax Rate 44.71% 45.80% 43.05% 39.38% 30.21% 20.98% 9.35% -
Total Cost 482,897 463,739 443,636 411,512 403,216 360,355 340,929 26.04%
-
Net Worth 435,471 439,049 420,419 386,952 418,268 399,095 443,946 -1.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 435,471 439,049 420,419 386,952 418,268 399,095 443,946 -1.27%
NOSH 385,373 385,131 385,705 386,952 387,285 387,471 386,040 -0.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.87% 7.60% 7.43% 8.46% 10.90% 11.51% 9.68% -
ROE 8.36% 7.80% 7.40% 8.86% 9.30% 8.75% 5.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 136.01 130.32 124.25 116.18 116.85 105.10 97.78 24.53%
EPS 9.45 8.89 8.07 8.86 10.04 9.01 6.71 25.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.09 1.00 1.08 1.03 1.15 -1.15%
Adjusted Per Share Value based on latest NOSH - 386,952
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.17 31.76 30.33 28.45 28.64 25.77 23.89 24.38%
EPS 2.30 2.17 1.97 2.17 2.46 2.21 1.64 25.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2778 0.266 0.2449 0.2647 0.2526 0.2809 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.86 0.79 0.82 0.77 0.67 0.86 0.58 -
P/RPS 0.63 0.61 0.66 0.66 0.57 0.82 0.59 4.45%
P/EPS 9.10 8.89 10.16 8.69 6.67 9.54 8.64 3.50%
EY 10.99 11.25 9.84 11.51 14.99 10.48 11.58 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.75 0.77 0.62 0.83 0.50 32.09%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 25/08/11 26/05/11 -
Price 0.85 0.85 0.81 0.80 0.81 0.75 0.68 -
P/RPS 0.62 0.65 0.65 0.69 0.69 0.71 0.70 -7.75%
P/EPS 8.99 9.56 10.04 9.03 8.07 8.32 10.13 -7.63%
EY 11.12 10.46 9.96 11.08 12.40 12.01 9.87 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.74 0.80 0.75 0.73 0.59 17.29%

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