[LBS] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.91%
YoY- 119.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 456,412 398,314 347,774 273,509 288,386 11,310 13,736 -3.65%
PBT 69,388 67,627 50,431 47,487 47,424 -27,451 -60,824 -
Tax -23,459 -21,618 -17,221 -19,783 -47,424 27,451 60,824 -
NP 45,929 46,009 33,210 27,704 0 0 0 -100.00%
-
NP to SH 36,681 46,009 33,210 27,523 -137,685 -23,901 -51,092 -
-
Tax Rate 33.81% 31.97% 34.15% 41.66% 100.00% - - -
Total Cost 410,483 352,305 314,564 245,805 288,386 11,310 13,736 -3.54%
-
Net Worth 377,581 343,210 214,147 185,159 331,355 -152,966 -124,390 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 14,314 - - - - -
Div Payout % - - 43.10% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 377,581 343,210 214,147 185,159 331,355 -152,966 -124,390 -
NOSH 377,581 359,382 286,293 278,855 650,992 29,876 30,118 -2.65%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.06% 11.55% 9.55% 10.13% 0.00% 0.00% 0.00% -
ROE 9.71% 13.41% 15.51% 14.86% -41.55% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 120.88 110.83 121.47 98.08 44.30 37.86 45.61 -1.03%
EPS 9.71 12.80 11.60 9.87 21.15 -80.00 -170.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.955 0.748 0.664 0.509 -5.12 -4.13 -
Adjusted Per Share Value based on latest NOSH - 274,163
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 28.88 25.21 22.01 17.31 18.25 0.72 0.87 -3.65%
EPS 2.32 2.91 2.10 1.74 -8.71 -1.51 -3.23 -
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.2172 0.1355 0.1172 0.2097 -0.0968 -0.0787 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.41 1.18 1.38 0.81 0.00 0.00 0.00 -
P/RPS 0.34 1.06 1.14 0.83 0.00 0.00 0.00 -100.00%
P/EPS 4.22 9.22 11.90 8.21 0.00 0.00 0.00 -100.00%
EY 23.69 10.85 8.41 12.19 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.24 1.84 1.22 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 26/02/04 27/02/03 28/02/02 26/02/01 31/03/00 -
Price 0.56 1.14 1.89 0.69 1.13 0.00 0.00 -
P/RPS 0.46 1.03 1.56 0.70 2.61 0.00 0.00 -100.00%
P/EPS 5.76 8.90 16.29 6.99 14.10 0.00 0.00 -100.00%
EY 17.35 11.23 6.14 14.30 7.09 0.00 0.00 -100.00%
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.19 2.53 1.04 2.07 0.00 0.00 -100.00%

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