[LBS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -67.73%
YoY- -117.64%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 229,371 177,046 110,716 83,979 117,828 81,308 177,847 4.32%
PBT 37,089 29,472 -2,864 -6,415 74,835 4,358 12,870 19.27%
Tax -14,915 -7,396 4,141 -2,914 -946 -4,086 -5,865 16.81%
NP 22,174 22,076 1,277 -9,329 73,889 272 7,005 21.15%
-
NP to SH 19,497 19,571 1,170 -12,739 72,224 4,353 3,291 34.47%
-
Tax Rate 40.21% 25.10% - - 1.26% 93.76% 45.57% -
Total Cost 207,197 154,970 109,439 93,308 43,939 81,036 170,842 3.26%
-
Net Worth 439,260 398,382 409,499 424,633 489,197 385,221 379,883 2.44%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 439,260 398,382 409,499 424,633 489,197 385,221 379,883 2.44%
NOSH 385,316 386,778 389,999 386,030 385,194 385,221 379,883 0.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.67% 12.47% 1.15% -11.11% 62.71% 0.33% 3.94% -
ROE 4.44% 4.91% 0.29% -3.00% 14.76% 1.13% 0.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 59.53 45.77 28.39 21.75 30.59 21.11 46.82 4.08%
EPS 5.06 5.06 0.30 -3.30 18.75 1.13 0.87 34.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.03 1.05 1.10 1.27 1.00 1.00 2.20%
Adjusted Per Share Value based on latest NOSH - 386,766
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.17 10.94 6.84 5.19 7.28 5.02 10.99 4.32%
EPS 1.20 1.21 0.07 -0.79 4.46 0.27 0.20 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2713 0.2461 0.253 0.2623 0.3022 0.238 0.2347 2.44%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.79 0.86 0.50 0.41 0.34 0.79 0.58 -
P/RPS 1.33 1.88 1.76 1.88 1.11 3.74 1.24 1.17%
P/EPS 15.61 17.00 166.67 -12.42 1.81 69.91 66.95 -21.52%
EY 6.41 5.88 0.60 -8.05 55.15 1.43 1.49 27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 0.48 0.37 0.27 0.79 0.58 2.93%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 0.85 0.75 0.49 0.47 0.32 0.63 0.49 -
P/RPS 1.43 1.64 1.73 2.16 1.05 2.98 1.05 5.27%
P/EPS 16.80 14.82 163.33 -14.24 1.71 55.75 56.56 -18.30%
EY 5.95 6.75 0.61 -7.02 58.59 1.79 1.77 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.47 0.43 0.25 0.63 0.49 7.34%

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