[LBS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.63%
YoY- 420.46%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 662,230 503,176 502,212 402,746 253,905 167,584 211,993 20.89%
PBT 96,725 530,146 76,813 60,993 2,756 -12,837 87,201 1.74%
Tax -37,160 -28,042 -32,521 -20,986 6,265 -948 -2,541 56.34%
NP 59,565 502,104 44,292 40,006 9,021 -13,785 84,660 -5.68%
-
NP to SH 62,088 497,625 39,766 36,938 7,097 -19,310 83,248 -4.76%
-
Tax Rate 38.42% 5.29% 42.34% 34.41% -227.32% - 2.91% -
Total Cost 602,665 1,072 457,920 362,740 244,884 181,369 127,333 29.56%
-
Net Worth 884,411 755,236 433,748 417,298 405,010 415,433 481,462 10.66%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 415 - - - - - -
Div Payout % - 0.08% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 884,411 755,236 433,748 417,298 405,010 415,433 481,462 10.66%
NOSH 488,625 389,296 383,848 386,387 385,724 381,131 385,169 4.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.99% 99.79% 8.82% 9.93% 3.55% -8.23% 39.94% -
ROE 7.02% 65.89% 9.17% 8.85% 1.75% -4.65% 17.29% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 135.53 129.25 130.84 104.23 65.83 43.97 55.04 16.19%
EPS 12.71 127.83 10.35 9.56 1.84 -5.07 21.61 -8.46%
DPS 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.94 1.13 1.08 1.05 1.09 1.25 6.36%
Adjusted Per Share Value based on latest NOSH - 387,285
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.91 31.84 31.78 25.49 16.07 10.60 13.42 20.88%
EPS 3.93 31.49 2.52 2.34 0.45 -1.22 5.27 -4.77%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5597 0.4779 0.2745 0.2641 0.2563 0.2629 0.3047 10.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.69 1.87 0.86 0.67 0.50 0.44 0.30 -
P/RPS 1.25 1.45 0.66 0.64 0.76 1.00 0.55 14.65%
P/EPS 13.30 1.46 8.30 7.01 27.17 -8.68 1.39 45.67%
EY 7.52 68.36 12.05 14.27 3.68 -11.52 72.04 -31.36%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.76 0.62 0.48 0.40 0.24 25.31%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 -
Price 1.66 1.66 0.85 0.81 0.59 0.43 0.25 -
P/RPS 1.22 1.28 0.65 0.78 0.90 0.98 0.45 18.07%
P/EPS 13.06 1.30 8.20 8.47 32.07 -8.49 1.16 49.68%
EY 7.65 77.00 12.19 11.80 3.12 -11.78 86.45 -33.23%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.75 0.75 0.56 0.39 0.20 28.94%

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