[LBS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.5%
YoY- 24.98%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 304,966 442,204 382,457 320,364 279,076 9,660 12,068 71.26%
PBT 20,076 76,606 61,713 53,262 45,074 -32,458 -23,101 -
Tax -8,773 -25,681 -17,670 -20,785 -19,088 32,458 23,101 -
NP 11,302 50,925 44,042 32,477 25,986 0 0 -
-
NP to SH 5,945 42,921 44,042 32,477 25,986 -32,429 -20,685 -
-
Tax Rate 43.70% 33.52% 28.63% 39.02% 42.35% - - -
Total Cost 293,664 391,278 338,414 287,886 253,089 9,660 12,068 70.18%
-
Net Worth 393,155 322,821 281,659 193,009 171,028 -289,584 -144,399 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 393,155 322,821 281,659 193,009 171,028 -289,584 -144,399 -
NOSH 378,034 377,127 355,182 280,945 280,835 29,990 29,834 52.65%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.71% 11.52% 11.52% 10.14% 9.31% 0.00% 0.00% -
ROE 1.51% 13.30% 15.64% 16.83% 15.19% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 80.67 117.26 107.68 114.03 99.37 32.21 40.45 12.18%
EPS 1.56 11.45 12.40 11.56 9.25 -108.13 -69.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.856 0.793 0.687 0.609 -9.656 -4.84 -
Adjusted Per Share Value based on latest NOSH - 281,104
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 19.30 27.98 24.20 20.27 17.66 0.61 0.76 71.40%
EPS 0.38 2.72 2.79 2.06 1.64 -2.05 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2488 0.2043 0.1782 0.1221 0.1082 -0.1833 -0.0914 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.47 0.63 1.19 1.29 0.76 0.00 0.00 -
P/RPS 0.58 0.54 1.11 1.13 0.76 0.00 0.00 -
P/EPS 29.88 5.54 9.60 11.16 8.21 0.00 0.00 -
EY 3.35 18.07 10.42 8.96 12.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.74 1.50 1.88 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 24/11/04 19/11/03 25/11/02 28/11/01 22/11/00 -
Price 0.52 0.48 1.16 1.45 0.80 0.00 0.00 -
P/RPS 0.64 0.41 1.08 1.27 0.81 0.00 0.00 -
P/EPS 33.06 4.22 9.35 12.54 8.65 0.00 0.00 -
EY 3.02 23.71 10.69 7.97 11.57 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 1.46 2.11 1.31 0.00 0.00 -

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