[LBS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1003.77%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 484,824 458,742 354,092 221,432 167,958 235,656 162,616 19.94%
PBT 79,052 74,178 58,944 -5,728 -12,830 149,670 8,716 44.36%
Tax -20,236 -29,830 -14,792 8,282 -5,828 -1,892 -8,172 16.29%
NP 58,816 44,348 44,152 2,554 -18,658 147,778 544 118.10%
-
NP to SH 53,840 38,994 39,142 2,340 -25,478 144,448 8,706 35.44%
-
Tax Rate 25.60% 40.21% 25.10% - - 1.26% 93.76% -
Total Cost 426,008 414,394 309,940 218,878 186,616 87,878 162,072 17.45%
-
Net Worth 479,762 439,260 398,382 409,499 424,633 489,197 385,221 3.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 479,762 439,260 398,382 409,499 424,633 489,197 385,221 3.72%
NOSH 380,763 385,316 386,778 389,999 386,030 385,194 385,221 -0.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.13% 9.67% 12.47% 1.15% -11.11% 62.71% 0.33% -
ROE 11.22% 8.88% 9.83% 0.57% -6.00% 29.53% 2.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 127.33 119.06 91.55 56.78 43.51 61.18 42.21 20.18%
EPS 14.14 10.12 10.12 0.60 -6.60 37.50 2.26 35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.14 1.03 1.05 1.10 1.27 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 385,172
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.68 29.03 22.41 14.01 10.63 14.91 10.29 19.95%
EPS 3.41 2.47 2.48 0.15 -1.61 9.14 0.55 35.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3036 0.278 0.2521 0.2591 0.2687 0.3096 0.2438 3.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.25 0.79 0.86 0.50 0.41 0.34 0.79 -
P/RPS 0.98 0.66 0.94 0.88 0.94 0.56 1.87 -10.20%
P/EPS 8.84 7.81 8.50 83.33 -6.21 0.91 34.96 -20.46%
EY 11.31 12.81 11.77 1.20 -16.10 110.29 2.86 25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.69 0.83 0.48 0.37 0.27 0.79 3.82%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 -
Price 1.74 0.85 0.75 0.49 0.47 0.32 0.63 -
P/RPS 1.37 0.71 0.82 0.86 1.08 0.52 1.49 -1.38%
P/EPS 12.31 8.40 7.41 81.67 -7.12 0.85 27.88 -12.72%
EY 8.13 11.91 13.49 1.22 -14.04 117.19 3.59 14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.75 0.73 0.47 0.43 0.25 0.63 13.94%

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