[LBS] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.34%
YoY- 20.66%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 328,712 456,412 398,314 347,774 273,509 288,386 11,310 75.29%
PBT 16,025 69,388 67,627 50,431 47,487 47,424 -27,451 -
Tax -5,144 -23,459 -21,618 -17,221 -19,783 -47,424 27,451 -
NP 10,881 45,929 46,009 33,210 27,704 0 0 -
-
NP to SH 4,622 36,681 46,009 33,210 27,523 -137,685 -23,901 -
-
Tax Rate 32.10% 33.81% 31.97% 34.15% 41.66% 100.00% - -
Total Cost 317,831 410,483 352,305 314,564 245,805 288,386 11,310 74.31%
-
Net Worth 374,009 377,581 343,210 214,147 185,159 331,355 -152,966 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 14,314 - - - -
Div Payout % - - - 43.10% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 374,009 377,581 343,210 214,147 185,159 331,355 -152,966 -
NOSH 377,786 377,581 359,382 286,293 278,855 650,992 29,876 52.60%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.31% 10.06% 11.55% 9.55% 10.13% 0.00% 0.00% -
ROE 1.24% 9.71% 13.41% 15.51% 14.86% -41.55% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 87.01 120.88 110.83 121.47 98.08 44.30 37.86 14.86%
EPS 1.22 9.71 12.80 11.60 9.87 21.15 -80.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.955 0.748 0.664 0.509 -5.12 -
Adjusted Per Share Value based on latest NOSH - 302,116
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.80 28.88 25.21 22.01 17.31 18.25 0.72 75.12%
EPS 0.29 2.32 2.91 2.10 1.74 -8.71 -1.51 -
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.2367 0.2389 0.2172 0.1355 0.1172 0.2097 -0.0968 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.52 0.41 1.18 1.38 0.81 0.00 0.00 -
P/RPS 0.60 0.34 1.06 1.14 0.83 0.00 0.00 -
P/EPS 42.50 4.22 9.22 11.90 8.21 0.00 0.00 -
EY 2.35 23.69 10.85 8.41 12.19 0.00 0.00 -
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 1.24 1.84 1.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 25/02/05 26/02/04 27/02/03 28/02/02 26/02/01 -
Price 0.69 0.56 1.14 1.89 0.69 1.13 0.00 -
P/RPS 0.79 0.46 1.03 1.56 0.70 2.61 0.00 -
P/EPS 56.40 5.76 8.90 16.29 6.99 14.10 0.00 -
EY 1.77 17.35 11.23 6.14 14.30 7.09 0.00 -
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 1.19 2.53 1.04 2.07 0.00 -

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