[LBS] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.75%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 198,928 348,332 318,596 288,328 320,552 260,316 14,928 53.94%
PBT 5,304 30,356 50,056 41,168 46,508 40,932 -27,896 -
Tax -4,860 -14,140 -10,016 -8,540 -24,004 -19,096 27,896 -
NP 444 16,216 40,040 32,628 22,504 21,836 0 -
-
NP to SH 2,784 8,212 36,028 32,628 22,504 21,836 -27,964 -
-
Tax Rate 91.63% 46.58% 20.01% 20.74% 51.61% 46.65% - -
Total Cost 198,484 332,116 278,556 255,700 298,048 238,480 14,928 53.88%
-
Net Worth 386,666 394,609 322,000 269,507 188,752 159,267 -272,048 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 27,407 - - - -
Div Payout % - - - 84.00% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 386,666 394,609 322,000 269,507 188,752 159,267 -272,048 -
NOSH 386,666 375,818 375,291 326,280 281,300 281,391 30,004 53.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.22% 4.66% 12.57% 11.32% 7.02% 8.39% 0.00% -
ROE 0.72% 2.08% 11.19% 12.11% 11.92% 13.71% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.45 92.69 84.89 88.37 113.95 92.51 49.75 0.56%
EPS 0.72 2.16 9.56 10.00 8.00 7.76 -93.20 -
DPS 0.00 0.00 0.00 8.40 0.00 0.00 0.00 -
NAPS 1.00 1.05 0.858 0.826 0.671 0.566 -9.067 -
Adjusted Per Share Value based on latest NOSH - 326,280
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.29 21.52 19.68 17.81 19.80 16.08 0.92 54.00%
EPS 0.17 0.51 2.23 2.02 1.39 1.35 -1.73 -
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.2389 0.2438 0.1989 0.1665 0.1166 0.0984 -0.1681 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.67 0.69 1.09 2.03 0.64 1.11 0.00 -
P/RPS 1.30 0.74 1.28 2.30 0.56 1.20 0.00 -
P/EPS 93.06 31.58 11.35 20.30 8.00 14.30 0.00 -
EY 1.07 3.17 8.81 4.93 12.50 6.99 0.00 -
DY 0.00 0.00 0.00 4.14 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 1.27 2.46 0.95 1.96 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 01/06/06 25/05/05 27/05/04 29/05/03 31/05/02 30/05/01 -
Price 0.75 0.60 0.90 1.55 0.81 1.03 0.00 -
P/RPS 1.46 0.65 1.06 1.75 0.71 1.11 0.00 -
P/EPS 104.17 27.46 9.37 15.50 10.13 13.27 0.00 -
EY 0.96 3.64 10.67 6.45 9.88 7.53 0.00 -
DY 0.00 0.00 0.00 5.42 0.00 0.00 0.00 -
P/NAPS 0.75 0.57 1.05 1.88 1.21 1.82 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