[LBS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.69%
YoY- -123.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 376,659 302,060 190,429 125,688 158,995 178,949 228,725 8.66%
PBT 57,610 45,745 2,067 -9,628 65,401 13,272 15,057 25.03%
Tax -24,391 -15,740 4,699 -711 -1,906 -7,976 -6,580 24.37%
NP 33,219 30,005 6,766 -10,339 63,495 5,296 8,477 25.53%
-
NP to SH 29,825 27,704 5,323 -14,483 62,436 5,189 4,459 37.22%
-
Tax Rate 42.34% 34.41% -227.33% - 2.91% 60.10% 43.70% -
Total Cost 343,440 272,055 183,663 136,027 95,500 173,653 220,248 7.67%
-
Net Worth 433,748 417,298 405,010 415,433 481,462 388,214 393,155 1.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 433,748 417,298 405,010 415,433 481,462 388,214 393,155 1.64%
NOSH 383,848 386,387 385,724 381,131 385,169 384,370 378,034 0.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.82% 9.93% 3.55% -8.23% 39.94% 2.96% 3.71% -
ROE 6.88% 6.64% 1.31% -3.49% 12.97% 1.34% 1.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 98.13 78.18 49.37 32.98 41.28 46.56 60.50 8.38%
EPS 7.76 7.17 1.38 -3.80 16.21 1.35 1.17 37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.05 1.09 1.25 1.01 1.04 1.39%
Adjusted Per Share Value based on latest NOSH - 348,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.84 19.11 12.05 7.95 10.06 11.32 14.47 8.66%
EPS 1.89 1.75 0.34 -0.92 3.95 0.33 0.28 37.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2641 0.2563 0.2629 0.3047 0.2457 0.2488 1.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.86 0.67 0.50 0.44 0.30 0.67 0.47 -
P/RPS 0.88 0.86 1.01 1.33 0.73 1.44 0.78 2.02%
P/EPS 11.07 9.34 36.23 -11.58 1.85 49.63 39.85 -19.20%
EY 9.03 10.70 2.76 -8.64 54.03 2.01 2.51 23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.48 0.40 0.24 0.66 0.45 9.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 26/11/07 29/11/06 -
Price 0.85 0.81 0.59 0.43 0.25 0.57 0.52 -
P/RPS 0.87 1.04 1.20 1.30 0.61 1.22 0.86 0.19%
P/EPS 10.94 11.30 42.75 -11.32 1.54 42.22 44.09 -20.71%
EY 9.14 8.85 2.34 -8.84 64.84 2.37 2.27 26.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.56 0.39 0.20 0.56 0.50 6.98%

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