[LBS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.21%
YoY- -123.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 502,212 402,746 253,905 167,584 211,993 238,598 304,966 8.66%
PBT 76,813 60,993 2,756 -12,837 87,201 17,696 20,076 25.03%
Tax -32,521 -20,986 6,265 -948 -2,541 -10,634 -8,773 24.37%
NP 44,292 40,006 9,021 -13,785 84,660 7,061 11,302 25.53%
-
NP to SH 39,766 36,938 7,097 -19,310 83,248 6,918 5,945 37.22%
-
Tax Rate 42.34% 34.41% -227.32% - 2.91% 60.09% 43.70% -
Total Cost 457,920 362,740 244,884 181,369 127,333 231,537 293,664 7.67%
-
Net Worth 433,748 417,298 405,010 415,433 481,462 388,214 393,155 1.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 433,748 417,298 405,010 415,433 481,462 388,214 393,155 1.64%
NOSH 383,848 386,387 385,724 381,131 385,169 384,370 378,034 0.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.82% 9.93% 3.55% -8.23% 39.94% 2.96% 3.71% -
ROE 9.17% 8.85% 1.75% -4.65% 17.29% 1.78% 1.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 130.84 104.23 65.83 43.97 55.04 62.08 80.67 8.38%
EPS 10.35 9.56 1.84 -5.07 21.61 1.80 1.56 37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.05 1.09 1.25 1.01 1.04 1.39%
Adjusted Per Share Value based on latest NOSH - 348,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.78 25.49 16.07 10.60 13.42 15.10 19.30 8.65%
EPS 2.52 2.34 0.45 -1.22 5.27 0.44 0.38 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2641 0.2563 0.2629 0.3047 0.2457 0.2488 1.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.86 0.67 0.50 0.44 0.30 0.67 0.47 -
P/RPS 0.66 0.64 0.76 1.00 0.55 1.08 0.58 2.17%
P/EPS 8.30 7.01 27.17 -8.68 1.39 37.22 29.88 -19.20%
EY 12.05 14.27 3.68 -11.52 72.04 2.69 3.35 23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.48 0.40 0.24 0.66 0.45 9.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 26/11/07 29/11/06 -
Price 0.85 0.81 0.59 0.43 0.25 0.57 0.52 -
P/RPS 0.65 0.78 0.90 0.98 0.45 0.92 0.64 0.25%
P/EPS 8.20 8.47 32.07 -8.49 1.16 31.67 33.06 -20.71%
EY 12.19 11.80 3.12 -11.78 86.45 3.16 3.02 26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.56 0.39 0.20 0.56 0.50 6.98%

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