[LBS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.27%
YoY- 39.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 533,532 510,366 522,685 511,711 509,644 524,164 501,890 4.14%
PBT 426,900 415,013 77,450 76,593 75,013 74,641 70,394 231.46%
Tax -29,576 -32,650 -31,212 -33,110 -36,009 -33,374 -32,243 -5.57%
NP 397,324 382,363 46,238 43,483 39,004 41,267 38,151 374.86%
-
NP to SH 392,663 380,554 44,583 43,577 37,160 36,421 34,226 406.42%
-
Tax Rate 6.93% 7.87% 40.30% 43.23% 48.00% 44.71% 45.80% -
Total Cost 136,208 128,003 476,447 468,228 470,640 482,897 463,739 -55.71%
-
Net Worth 752,626 755,278 480,218 453,986 383,816 435,471 439,049 43.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 558 231 114 - - - - -
Div Payout % 0.14% 0.06% 0.26% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 752,626 755,278 480,218 453,986 383,816 435,471 439,049 43.09%
NOSH 409,036 389,318 381,126 381,501 383,816 385,373 385,131 4.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 74.47% 74.92% 8.85% 8.50% 7.65% 7.87% 7.60% -
ROE 52.17% 50.39% 9.28% 9.60% 9.68% 8.36% 7.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 130.44 131.09 137.14 134.13 132.78 136.01 130.32 0.06%
EPS 96.00 97.75 11.70 11.42 9.68 9.45 8.89 386.44%
DPS 0.14 0.06 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.94 1.26 1.19 1.00 1.13 1.14 37.47%
Adjusted Per Share Value based on latest NOSH - 381,501
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.76 32.30 33.08 32.38 32.25 33.17 31.76 4.14%
EPS 24.85 24.08 2.82 2.76 2.35 2.30 2.17 405.80%
DPS 0.04 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4763 0.478 0.3039 0.2873 0.2429 0.2756 0.2778 43.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.56 1.87 1.25 0.93 0.84 0.86 0.79 -
P/RPS 1.20 1.43 0.91 0.69 0.63 0.63 0.61 56.80%
P/EPS 1.63 1.91 10.69 8.14 8.68 9.10 8.89 -67.62%
EY 61.54 52.27 9.36 12.28 11.53 10.99 11.25 209.49%
DY 0.09 0.03 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.99 0.78 0.84 0.76 0.69 14.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 26/08/13 29/05/13 26/02/13 29/11/12 29/08/12 -
Price 1.73 1.66 1.74 1.14 0.855 0.85 0.85 -
P/RPS 1.33 1.27 1.27 0.85 0.64 0.62 0.65 60.96%
P/EPS 1.80 1.70 14.87 9.98 8.83 8.99 9.56 -67.04%
EY 55.49 58.88 6.72 10.02 11.32 11.12 10.46 203.25%
DY 0.08 0.04 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 1.38 0.96 0.86 0.75 0.75 16.19%

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