[LBS] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.85%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 456,412 443,124 439,443 405,880 398,313 391,531 351,218 19.02%
PBT 69,440 78,797 74,865 69,849 67,627 57,193 53,063 19.58%
Tax -23,511 -27,626 -24,548 -21,987 -21,618 -15,320 -15,318 32.95%
NP 45,929 51,171 50,317 47,862 46,009 41,873 37,745 13.93%
-
NP to SH 36,681 45,168 47,728 46,859 46,009 41,873 37,745 -1.88%
-
Tax Rate 33.86% 35.06% 32.79% 31.48% 31.97% 26.79% 28.87% -
Total Cost 410,483 391,953 389,126 358,018 352,304 349,658 313,473 19.63%
-
Net Worth 396,828 326,522 322,208 322,000 307,180 290,847 304,736 19.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 396,828 326,522 322,208 322,000 307,180 290,847 304,736 19.19%
NOSH 380,833 381,451 374,225 375,291 370,542 366,769 364,517 2.95%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.06% 11.55% 11.45% 11.79% 11.55% 10.69% 10.75% -
ROE 9.24% 13.83% 14.81% 14.55% 14.98% 14.40% 12.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 119.85 116.17 117.43 108.15 107.49 106.75 96.35 15.61%
EPS 9.63 11.84 12.75 12.49 12.42 11.42 10.35 -4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.042 0.856 0.861 0.858 0.829 0.793 0.836 15.77%
Adjusted Per Share Value based on latest NOSH - 375,291
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.88 28.04 27.81 25.68 25.21 24.78 22.23 19.00%
EPS 2.32 2.86 3.02 2.97 2.91 2.65 2.39 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2066 0.2039 0.2038 0.1944 0.1841 0.1928 19.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.41 0.63 0.79 1.09 1.18 1.19 1.44 -
P/RPS 0.34 0.54 0.67 1.01 1.10 1.11 1.49 -62.55%
P/EPS 4.26 5.32 6.19 8.73 9.50 10.42 13.91 -54.46%
EY 23.49 18.80 16.14 11.46 10.52 9.59 7.19 119.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.74 0.92 1.27 1.42 1.50 1.72 -62.71%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 25/05/05 25/02/05 24/11/04 25/08/04 -
Price 0.56 0.48 0.79 0.90 1.14 1.16 1.29 -
P/RPS 0.47 0.41 0.67 0.83 1.06 1.09 1.34 -50.17%
P/EPS 5.81 4.05 6.19 7.21 9.18 10.16 12.46 -39.78%
EY 17.20 24.67 16.14 13.87 10.89 9.84 8.03 65.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.92 1.05 1.38 1.46 1.54 -50.17%

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