[LBS] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2107.55%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 242,412 229,371 177,046 110,716 83,979 117,828 81,308 19.94%
PBT 39,526 37,089 29,472 -2,864 -6,415 74,835 4,358 44.36%
Tax -10,118 -14,915 -7,396 4,141 -2,914 -946 -4,086 16.29%
NP 29,408 22,174 22,076 1,277 -9,329 73,889 272 118.10%
-
NP to SH 26,920 19,497 19,571 1,170 -12,739 72,224 4,353 35.44%
-
Tax Rate 25.60% 40.21% 25.10% - - 1.26% 93.76% -
Total Cost 213,004 207,197 154,970 109,439 93,308 43,939 81,036 17.45%
-
Net Worth 479,762 439,260 398,382 409,499 424,633 489,197 385,221 3.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 479,762 439,260 398,382 409,499 424,633 489,197 385,221 3.72%
NOSH 380,763 385,316 386,778 389,999 386,030 385,194 385,221 -0.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.13% 9.67% 12.47% 1.15% -11.11% 62.71% 0.33% -
ROE 5.61% 4.44% 4.91% 0.29% -3.00% 14.76% 1.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 63.66 59.53 45.77 28.39 21.75 30.59 21.11 20.17%
EPS 7.07 5.06 5.06 0.30 -3.30 18.75 1.13 35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.14 1.03 1.05 1.10 1.27 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 385,172
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.34 14.51 11.20 7.01 5.31 7.46 5.15 19.93%
EPS 1.70 1.23 1.24 0.07 -0.81 4.57 0.28 35.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3036 0.278 0.2521 0.2591 0.2687 0.3096 0.2438 3.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.25 0.79 0.86 0.50 0.41 0.34 0.79 -
P/RPS 1.96 1.33 1.88 1.76 1.88 1.11 3.74 -10.20%
P/EPS 17.68 15.61 17.00 166.67 -12.42 1.81 69.91 -20.46%
EY 5.66 6.41 5.88 0.60 -8.05 55.15 1.43 25.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.69 0.83 0.48 0.37 0.27 0.79 3.82%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 -
Price 1.74 0.85 0.75 0.49 0.47 0.32 0.63 -
P/RPS 2.73 1.43 1.64 1.73 2.16 1.05 2.98 -1.44%
P/EPS 24.61 16.80 14.82 163.33 -14.24 1.71 55.75 -12.72%
EY 4.06 5.95 6.75 0.61 -7.02 58.59 1.79 14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.75 0.73 0.47 0.43 0.25 0.63 13.94%

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