[LBS] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2007.55%
YoY- 121.71%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 134,209 123,235 100,585 70,814 57,408 85,170 31,576 27.24%
PBT 23,390 22,533 14,655 -4,370 1,242 73,079 3,032 40.52%
Tax -7,064 -8,962 -3,631 5,049 -3,041 -515 -2,871 16.17%
NP 16,326 13,571 11,024 679 -1,799 72,564 161 115.79%
-
NP to SH 14,216 13,210 10,113 1,117 -5,144 71,110 3,657 25.36%
-
Tax Rate 30.20% 39.77% 24.78% - 244.85% 0.70% 94.69% -
Total Cost 117,883 109,664 89,561 70,135 59,207 12,606 31,415 24.63%
-
Net Worth 480,218 439,049 399,095 404,431 425,443 489,218 384,947 3.75%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 480,218 439,049 399,095 404,431 425,443 489,218 384,947 3.75%
NOSH 381,126 385,131 387,471 385,172 386,766 385,211 384,947 -0.16%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.16% 11.01% 10.96% 0.96% -3.13% 85.20% 0.51% -
ROE 2.96% 3.01% 2.53% 0.28% -1.21% 14.54% 0.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.21 32.00 25.96 18.39 14.84 22.11 8.20 27.46%
EPS 3.73 3.43 2.61 0.29 -1.33 18.46 0.95 25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.14 1.03 1.05 1.10 1.27 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 385,172
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.49 7.80 6.37 4.48 3.63 5.39 2.00 27.21%
EPS 0.90 0.84 0.64 0.07 -0.33 4.50 0.23 25.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2778 0.2526 0.2559 0.2692 0.3096 0.2436 3.75%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.25 0.79 0.86 0.50 0.41 0.34 0.79 -
P/RPS 3.55 2.47 3.31 2.72 2.76 1.54 9.63 -15.30%
P/EPS 33.51 23.03 32.95 172.41 -30.83 1.84 83.16 -14.04%
EY 2.98 4.34 3.03 0.58 -3.24 54.29 1.20 16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.69 0.83 0.48 0.37 0.27 0.79 3.82%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 -
Price 1.74 0.85 0.75 0.49 0.47 0.32 0.63 -
P/RPS 4.94 2.66 2.89 2.67 3.17 1.45 7.68 -7.08%
P/EPS 46.65 24.78 28.74 168.97 -35.34 1.73 66.32 -5.68%
EY 2.14 4.04 3.48 0.59 -2.83 57.69 1.51 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.75 0.73 0.47 0.43 0.25 0.63 13.94%

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