[LBS] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -65.81%
YoY- 102.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 200,472 130,843 145,423 108,203 106,136 76,461 39,902 30.83%
PBT 24,997 19,020 18,103 16,136 14,556 14,817 1,506 59.64%
Tax -8,974 -8,323 -7,534 -3,054 -5,953 -3,765 -908 46.44%
NP 16,023 10,697 10,569 13,082 8,603 11,052 598 72.89%
-
NP to SH 16,861 11,568 11,190 12,704 6,287 9,458 53 161.04%
-
Tax Rate 35.90% 43.76% 41.62% 18.93% 40.90% 25.41% 60.29% -
Total Cost 184,449 120,146 134,854 95,121 97,533 65,409 39,304 29.36%
-
Net Worth 1,019,374 981,688 869,810 453,986 420,419 443,946 556,499 10.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,019,374 981,688 869,810 453,986 420,419 443,946 556,499 10.60%
NOSH 551,013 530,642 470,168 381,501 385,705 386,040 530,000 0.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.99% 8.18% 7.27% 12.09% 8.11% 14.45% 1.50% -
ROE 1.65% 1.18% 1.29% 2.80% 1.50% 2.13% 0.01% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.38 24.66 30.93 28.36 27.52 19.81 7.53 29.98%
EPS 3.06 2.18 2.38 3.33 1.63 2.45 0.01 159.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.85 1.85 1.19 1.09 1.15 1.05 9.89%
Adjusted Per Share Value based on latest NOSH - 381,501
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.69 8.28 9.20 6.85 6.72 4.84 2.53 30.80%
EPS 1.07 0.73 0.71 0.80 0.40 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.6212 0.5504 0.2873 0.266 0.2809 0.3522 10.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.59 1.51 1.73 0.93 0.82 0.58 0.62 -
P/RPS 4.37 6.12 5.59 3.28 2.98 2.93 8.24 -10.02%
P/EPS 51.96 69.27 72.69 27.93 50.31 23.67 6,200.00 -54.89%
EY 1.92 1.44 1.38 3.58 1.99 4.22 0.02 113.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.94 0.78 0.75 0.50 0.59 6.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 27/05/14 29/05/13 30/05/12 26/05/11 31/05/10 -
Price 1.58 1.65 1.73 1.14 0.81 0.68 0.49 -
P/RPS 4.34 6.69 5.59 4.02 2.94 3.43 6.51 -6.52%
P/EPS 51.63 75.69 72.69 34.23 49.69 27.76 4,900.00 -53.14%
EY 1.94 1.32 1.38 2.92 2.01 3.60 0.02 114.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.94 0.96 0.74 0.59 0.47 10.36%

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