[LBS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.61%
YoY- 118.51%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 344,962 304,475 289,199 288,568 273,509 497,693 436,190 -14.44%
PBT 50,855 53,628 48,931 48,881 47,487 81,230 61,625 -11.98%
Tax -17,656 -21,056 -19,406 -21,010 -19,783 -61,740 -49,264 -49.45%
NP 33,199 32,572 29,525 27,871 27,704 19,490 12,361 92.87%
-
NP to SH 33,199 32,391 29,344 27,690 27,523 -118,195 -133,459 -
-
Tax Rate 34.72% 39.26% 39.66% 42.98% 41.66% 76.01% 79.94% -
Total Cost 311,763 271,903 259,674 260,697 245,805 478,203 423,829 -18.46%
-
Net Worth 225,982 193,119 196,928 188,752 182,044 170,927 165,255 23.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,063 - - - - - - -
Div Payout % 15.25% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 225,982 193,119 196,928 188,752 182,044 170,927 165,255 23.13%
NOSH 302,116 281,104 280,524 281,300 274,163 280,669 280,569 5.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.62% 10.70% 10.21% 9.66% 10.13% 3.92% 2.83% -
ROE 14.69% 16.77% 14.90% 14.67% 15.12% -69.15% -80.76% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 114.18 108.31 103.09 102.58 99.76 177.32 155.47 -18.55%
EPS 10.99 11.52 10.46 9.84 10.04 -42.11 -47.57 -
DPS 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.687 0.702 0.671 0.664 0.609 0.589 17.22%
Adjusted Per Share Value based on latest NOSH - 281,300
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.83 19.27 18.30 18.26 17.31 31.49 27.60 -14.43%
EPS 2.10 2.05 1.86 1.75 1.74 -7.48 -8.45 -
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1222 0.1246 0.1194 0.1152 0.1082 0.1046 23.10%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.38 1.29 0.89 0.64 0.81 0.76 1.00 -
P/RPS 1.21 1.19 0.86 0.62 0.81 0.43 0.64 52.72%
P/EPS 12.56 11.20 8.51 6.50 8.07 -1.80 -2.10 -
EY 7.96 8.93 11.75 15.38 12.39 -55.41 -47.57 -
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.88 1.27 0.95 1.22 1.25 1.70 5.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 19/08/02 -
Price 1.89 1.45 1.18 0.81 0.69 0.80 0.97 -
P/RPS 1.66 1.34 1.14 0.79 0.69 0.45 0.62 92.47%
P/EPS 17.20 12.58 11.28 8.23 6.87 -1.90 -2.04 -
EY 5.81 7.95 8.86 12.15 14.55 -52.64 -49.04 -
DY 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.11 1.68 1.21 1.04 1.31 1.65 32.86%

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