[LBS] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.97%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 490,431 496,673 377,382 376,659 302,060 190,429 125,688 25.45%
PBT 70,170 72,544 397,610 57,610 45,745 2,067 -9,628 -
Tax -21,393 -27,870 -21,032 -24,391 -15,740 4,699 -711 76.31%
NP 48,777 44,674 376,578 33,219 30,005 6,766 -10,339 -
-
NP to SH 53,014 46,566 373,219 29,825 27,704 5,323 -14,483 -
-
Tax Rate 30.49% 38.42% 5.29% 42.34% 34.41% -227.33% - -
Total Cost 441,654 451,999 804 343,440 272,055 183,663 136,027 21.67%
-
Net Worth 1,037,697 884,411 755,236 433,748 417,298 405,010 415,433 16.47%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 32,260 - 311 - - - - -
Div Payout % 60.85% - 0.08% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,037,697 884,411 755,236 433,748 417,298 405,010 415,433 16.47%
NOSH 537,667 488,625 389,296 383,848 386,387 385,724 381,131 5.89%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.95% 8.99% 99.79% 8.82% 9.93% 3.55% -8.23% -
ROE 5.11% 5.27% 49.42% 6.88% 6.64% 1.31% -3.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 91.21 101.65 96.94 98.13 78.18 49.37 32.98 18.46%
EPS 9.86 9.53 95.87 7.76 7.17 1.38 -3.80 -
DPS 6.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.81 1.94 1.13 1.08 1.05 1.09 9.98%
Adjusted Per Share Value based on latest NOSH - 385,373
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.04 31.43 23.88 23.84 19.11 12.05 7.95 25.47%
EPS 3.35 2.95 23.62 1.89 1.75 0.34 -0.92 -
DPS 2.04 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.6567 0.5597 0.4779 0.2745 0.2641 0.2563 0.2629 16.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.43 1.69 1.87 0.86 0.67 0.50 0.44 -
P/RPS 1.57 1.66 1.93 0.88 0.86 1.01 1.33 2.80%
P/EPS 14.50 17.73 1.95 11.07 9.34 36.23 -11.58 -
EY 6.90 5.64 51.27 9.03 10.70 2.76 -8.64 -
DY 4.20 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.93 0.96 0.76 0.62 0.48 0.40 10.79%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.35 1.66 1.66 0.85 0.81 0.59 0.43 -
P/RPS 1.48 1.63 1.71 0.87 1.04 1.20 1.30 2.18%
P/EPS 13.69 17.42 1.73 10.94 11.30 42.75 -11.32 -
EY 7.30 5.74 57.75 9.14 8.85 2.34 -8.84 -
DY 4.44 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 0.86 0.75 0.75 0.56 0.39 10.23%

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