[LBS] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 210.2%
YoY- 196.1%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 533,533 509,644 449,565 340,912 198,476 261,254 281,298 11.24%
PBT 426,902 75,014 62,777 27,001 -6,558 10,294 13,779 77.12%
Tax -29,578 -36,011 -24,724 -913 -4,350 12,561 -4,390 37.39%
NP 397,324 39,003 38,053 26,088 -10,908 22,855 9,389 86.56%
-
NP to SH 392,663 37,159 34,300 16,512 -17,182 21,499 5,603 102.91%
-
Tax Rate 6.93% 48.01% 39.38% 3.38% - -122.02% 31.86% -
Total Cost 136,209 470,641 411,512 314,824 209,384 238,399 271,909 -10.87%
-
Net Worth 751,870 444,804 421,313 425,308 424,954 439,526 393,273 11.39%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 326 - - - - - - -
Div Payout % 0.08% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 751,870 444,804 421,313 425,308 424,954 439,526 393,273 11.39%
NOSH 408,625 383,451 386,526 386,644 386,321 385,550 385,562 0.97%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 74.47% 7.65% 8.46% 7.65% -5.50% 8.75% 3.34% -
ROE 52.22% 8.35% 8.14% 3.88% -4.04% 4.89% 1.42% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 130.57 132.91 116.31 88.17 51.38 67.76 72.96 10.17%
EPS 96.09 9.70 8.87 4.27 -4.45 5.58 1.46 100.80%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.16 1.09 1.10 1.10 1.14 1.02 10.32%
Adjusted Per Share Value based on latest NOSH - 387,062
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 33.76 32.25 28.45 21.57 12.56 16.53 17.80 11.24%
EPS 24.85 2.35 2.17 1.04 -1.09 1.36 0.35 103.35%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.2815 0.2666 0.2691 0.2689 0.2781 0.2489 11.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.56 0.84 0.77 0.58 0.60 0.23 0.56 -
P/RPS 1.19 0.63 0.66 0.66 1.17 0.34 0.77 7.51%
P/EPS 1.62 8.67 8.68 13.58 -13.49 4.12 38.54 -41.00%
EY 61.60 11.54 11.52 7.36 -7.41 24.24 2.60 69.39%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.71 0.53 0.55 0.20 0.55 7.51%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 29/02/12 25/02/11 23/02/10 25/02/09 29/02/08 -
Price 1.73 0.855 0.80 0.58 0.77 0.25 0.46 -
P/RPS 1.32 0.64 0.69 0.66 1.50 0.37 0.63 13.10%
P/EPS 1.80 8.82 9.02 13.58 -17.31 4.48 31.65 -37.95%
EY 55.55 11.33 11.09 7.36 -5.78 22.30 3.16 61.17%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.74 0.73 0.53 0.70 0.22 0.45 13.05%

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