[LBS] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 41.56%
YoY- 420.46%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 496,673 377,382 376,659 302,060 190,429 125,688 158,995 20.89%
PBT 72,544 397,610 57,610 45,745 2,067 -9,628 65,401 1.74%
Tax -27,870 -21,032 -24,391 -15,740 4,699 -711 -1,906 56.34%
NP 44,674 376,578 33,219 30,005 6,766 -10,339 63,495 -5.68%
-
NP to SH 46,566 373,219 29,825 27,704 5,323 -14,483 62,436 -4.76%
-
Tax Rate 38.42% 5.29% 42.34% 34.41% -227.33% - 2.91% -
Total Cost 451,999 804 343,440 272,055 183,663 136,027 95,500 29.56%
-
Net Worth 884,411 755,236 433,748 417,298 405,010 415,433 481,462 10.66%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 311 - - - - - -
Div Payout % - 0.08% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 884,411 755,236 433,748 417,298 405,010 415,433 481,462 10.66%
NOSH 488,625 389,296 383,848 386,387 385,724 381,131 385,169 4.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.99% 99.79% 8.82% 9.93% 3.55% -8.23% 39.94% -
ROE 5.27% 49.42% 6.88% 6.64% 1.31% -3.49% 12.97% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 101.65 96.94 98.13 78.18 49.37 32.98 41.28 16.19%
EPS 9.53 95.87 7.76 7.17 1.38 -3.80 16.21 -8.46%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.94 1.13 1.08 1.05 1.09 1.25 6.36%
Adjusted Per Share Value based on latest NOSH - 387,285
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.43 23.88 23.84 19.11 12.05 7.95 10.06 20.89%
EPS 2.95 23.62 1.89 1.75 0.34 -0.92 3.95 -4.74%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5597 0.4779 0.2745 0.2641 0.2563 0.2629 0.3047 10.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.69 1.87 0.86 0.67 0.50 0.44 0.30 -
P/RPS 1.66 1.93 0.88 0.86 1.01 1.33 0.73 14.66%
P/EPS 17.73 1.95 11.07 9.34 36.23 -11.58 1.85 45.71%
EY 5.64 51.27 9.03 10.70 2.76 -8.64 54.03 -31.36%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.76 0.62 0.48 0.40 0.24 25.31%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 -
Price 1.66 1.66 0.85 0.81 0.59 0.43 0.25 -
P/RPS 1.63 1.71 0.87 1.04 1.20 1.30 0.61 17.79%
P/EPS 17.42 1.73 10.94 11.30 42.75 -11.32 1.54 49.79%
EY 5.74 57.75 9.14 8.85 2.34 -8.84 64.84 -33.22%
DY 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.75 0.75 0.56 0.39 0.20 28.94%

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