[LBS] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 23.81%
YoY- 107.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 668,265 533,533 509,644 449,565 340,912 198,476 261,254 16.93%
PBT 104,129 426,902 75,014 62,777 27,001 -6,558 10,294 47.03%
Tax -37,035 -29,578 -36,011 -24,724 -913 -4,350 12,561 -
NP 67,094 397,324 39,003 38,053 26,088 -10,908 22,855 19.65%
-
NP to SH 69,930 392,663 37,159 34,300 16,512 -17,182 21,499 21.71%
-
Tax Rate 35.57% 6.93% 48.01% 39.38% 3.38% - -122.02% -
Total Cost 601,171 136,209 470,641 411,512 314,824 209,384 238,399 16.65%
-
Net Worth 915,194 751,870 444,804 421,313 425,308 424,954 439,526 12.99%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 447 326 - - - - - -
Div Payout % 0.64% 0.08% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 915,194 751,870 444,804 421,313 425,308 424,954 439,526 12.99%
NOSH 497,388 408,625 383,451 386,526 386,644 386,321 385,550 4.33%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.04% 74.47% 7.65% 8.46% 7.65% -5.50% 8.75% -
ROE 7.64% 52.22% 8.35% 8.14% 3.88% -4.04% 4.89% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 134.35 130.57 132.91 116.31 88.17 51.38 67.76 12.07%
EPS 14.06 96.09 9.70 8.87 4.27 -4.45 5.58 16.64%
DPS 0.09 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 1.16 1.09 1.10 1.10 1.14 8.30%
Adjusted Per Share Value based on latest NOSH - 386,952
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.29 33.76 32.25 28.45 21.57 12.56 16.53 16.94%
EPS 4.43 24.85 2.35 2.17 1.04 -1.09 1.36 21.74%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5791 0.4758 0.2815 0.2666 0.2691 0.2689 0.2781 12.99%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.63 1.56 0.84 0.77 0.58 0.60 0.23 -
P/RPS 1.21 1.19 0.63 0.66 0.66 1.17 0.34 23.54%
P/EPS 11.59 1.62 8.67 8.68 13.58 -13.49 4.12 18.80%
EY 8.63 61.60 11.54 11.52 7.36 -7.41 24.24 -15.80%
DY 0.06 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.72 0.71 0.53 0.55 0.20 28.23%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 26/02/13 29/02/12 25/02/11 23/02/10 25/02/09 -
Price 1.55 1.73 0.855 0.80 0.58 0.77 0.25 -
P/RPS 1.15 1.32 0.64 0.69 0.66 1.50 0.37 20.79%
P/EPS 11.02 1.80 8.82 9.02 13.58 -17.31 4.48 16.17%
EY 9.07 55.55 11.33 11.09 7.36 -5.78 22.30 -13.91%
DY 0.06 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 0.74 0.73 0.53 0.70 0.22 25.00%

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