[LBS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 203.3%
YoY- 136.75%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 503,176 502,212 402,746 253,905 167,584 211,993 238,598 13.22%
PBT 530,146 76,813 60,993 2,756 -12,837 87,201 17,696 76.14%
Tax -28,042 -32,521 -20,986 6,265 -948 -2,541 -10,634 17.52%
NP 502,104 44,292 40,006 9,021 -13,785 84,660 7,061 103.41%
-
NP to SH 497,625 39,766 36,938 7,097 -19,310 83,248 6,918 103.80%
-
Tax Rate 5.29% 42.34% 34.41% -227.32% - 2.91% 60.09% -
Total Cost 1,072 457,920 362,740 244,884 181,369 127,333 231,537 -59.14%
-
Net Worth 755,236 433,748 417,298 405,010 415,433 481,462 388,214 11.71%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 415 - - - - - - -
Div Payout % 0.08% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 755,236 433,748 417,298 405,010 415,433 481,462 388,214 11.71%
NOSH 389,296 383,848 386,387 385,724 381,131 385,169 384,370 0.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 99.79% 8.82% 9.93% 3.55% -8.23% 39.94% 2.96% -
ROE 65.89% 9.17% 8.85% 1.75% -4.65% 17.29% 1.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 129.25 130.84 104.23 65.83 43.97 55.04 62.08 12.98%
EPS 127.83 10.35 9.56 1.84 -5.07 21.61 1.80 103.36%
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.13 1.08 1.05 1.09 1.25 1.01 11.48%
Adjusted Per Share Value based on latest NOSH - 384,537
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 31.08 31.02 24.88 15.68 10.35 13.10 14.74 13.22%
EPS 30.74 2.46 2.28 0.44 -1.19 5.14 0.43 103.59%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4665 0.2679 0.2578 0.2502 0.2566 0.2974 0.2398 11.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.87 0.86 0.67 0.50 0.44 0.30 0.67 -
P/RPS 1.45 0.66 0.64 0.76 1.00 0.55 1.08 5.02%
P/EPS 1.46 8.30 7.01 27.17 -8.68 1.39 37.22 -41.68%
EY 68.36 12.05 14.27 3.68 -11.52 72.04 2.69 71.38%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.62 0.48 0.40 0.24 0.66 6.43%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 26/11/07 -
Price 1.66 0.85 0.81 0.59 0.43 0.25 0.57 -
P/RPS 1.28 0.65 0.78 0.90 0.98 0.45 0.92 5.65%
P/EPS 1.30 8.20 8.47 32.07 -8.49 1.16 31.67 -41.23%
EY 77.00 12.19 11.80 3.12 -11.78 86.45 3.16 70.18%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.75 0.56 0.39 0.20 0.56 7.40%

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