[LBS] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.24%
YoY- 20.11%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 509,644 524,164 501,890 479,240 449,565 452,543 407,242 16.05%
PBT 75,013 74,641 70,394 62,516 62,777 70,679 59,337 16.83%
Tax -36,009 -33,374 -32,243 -26,912 -24,724 -21,352 -12,450 102.34%
NP 39,004 41,267 38,151 35,604 38,053 49,327 46,887 -11.49%
-
NP to SH 37,160 36,421 34,226 31,129 34,300 38,893 34,913 4.22%
-
Tax Rate 48.00% 44.71% 45.80% 43.05% 39.38% 30.21% 20.98% -
Total Cost 470,640 482,897 463,739 443,636 411,512 403,216 360,355 19.38%
-
Net Worth 383,816 435,471 439,049 420,419 386,952 418,268 399,095 -2.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 383,816 435,471 439,049 420,419 386,952 418,268 399,095 -2.55%
NOSH 383,816 385,373 385,131 385,705 386,952 387,285 387,471 -0.62%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.65% 7.87% 7.60% 7.43% 8.46% 10.90% 11.51% -
ROE 9.68% 8.36% 7.80% 7.40% 8.86% 9.30% 8.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.78 136.01 130.32 124.25 116.18 116.85 105.10 16.78%
EPS 9.68 9.45 8.89 8.07 8.86 10.04 9.01 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 1.14 1.09 1.00 1.08 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 385,705
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.25 33.17 31.76 30.33 28.45 28.64 25.77 16.05%
EPS 2.35 2.30 2.17 1.97 2.17 2.46 2.21 4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2756 0.2778 0.266 0.2449 0.2647 0.2526 -2.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.84 0.86 0.79 0.82 0.77 0.67 0.86 -
P/RPS 0.63 0.63 0.61 0.66 0.66 0.57 0.82 -16.04%
P/EPS 8.68 9.10 8.89 10.16 8.69 6.67 9.54 -6.07%
EY 11.53 10.99 11.25 9.84 11.51 14.99 10.48 6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.69 0.75 0.77 0.62 0.83 0.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 29/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.855 0.85 0.85 0.81 0.80 0.81 0.75 -
P/RPS 0.64 0.62 0.65 0.65 0.69 0.69 0.71 -6.65%
P/EPS 8.83 8.99 9.56 10.04 9.03 8.07 8.32 4.02%
EY 11.32 11.12 10.46 9.96 11.08 12.40 12.01 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.75 0.74 0.80 0.75 0.73 11.48%

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