[LBS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.95%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 852,168 707,730 696,398 484,824 458,742 354,092 221,432 25.15%
PBT 110,822 94,422 98,590 79,052 74,178 58,944 -5,728 -
Tax -39,388 -33,882 -38,490 -20,236 -29,830 -14,792 8,282 -
NP 71,434 60,540 60,100 58,816 44,348 44,152 2,554 74.13%
-
NP to SH 74,030 66,618 61,882 53,840 38,994 39,142 2,340 77.74%
-
Tax Rate 35.54% 35.88% 39.04% 25.60% 40.21% 25.10% - -
Total Cost 780,734 647,190 636,298 426,008 414,394 309,940 218,878 23.58%
-
Net Worth 1,028,194 1,024,892 861,343 479,762 439,260 398,382 409,499 16.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,028,194 1,024,892 861,343 479,762 439,260 398,382 409,499 16.56%
NOSH 555,780 533,798 481,197 380,763 385,316 386,778 389,999 6.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.38% 8.55% 8.63% 12.13% 9.67% 12.47% 1.15% -
ROE 7.20% 6.50% 7.18% 11.22% 8.88% 9.83% 0.57% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 153.33 132.58 144.72 127.33 119.06 91.55 56.78 17.98%
EPS 13.32 12.48 12.86 14.14 10.12 10.12 0.60 67.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.92 1.79 1.26 1.14 1.03 1.05 9.89%
Adjusted Per Share Value based on latest NOSH - 381,126
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.93 44.79 44.07 30.68 29.03 22.41 14.01 25.16%
EPS 4.68 4.22 3.92 3.41 2.47 2.48 0.15 77.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6507 0.6486 0.5451 0.3036 0.278 0.2521 0.2591 16.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.57 1.60 1.70 1.25 0.79 0.86 0.50 -
P/RPS 1.02 1.21 1.17 0.98 0.66 0.94 0.88 2.48%
P/EPS 11.79 12.82 13.22 8.84 7.81 8.50 83.33 -27.79%
EY 8.48 7.80 7.56 11.31 12.81 11.77 1.20 38.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.95 0.99 0.69 0.83 0.48 9.98%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 26/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.61 1.30 1.69 1.74 0.85 0.75 0.49 -
P/RPS 1.05 0.98 1.17 1.37 0.71 0.82 0.86 3.37%
P/EPS 12.09 10.42 13.14 12.31 8.40 7.41 81.67 -27.24%
EY 8.27 9.60 7.61 8.13 11.91 13.49 1.22 37.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.94 1.38 0.75 0.73 0.47 10.79%

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