[LBS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.1%
YoY- 82.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 147,288 125,014 79,713 41,709 41,167 97,641 50,878 19.36%
PBT 20,520 16,273 4,931 -3,213 -9,434 8,914 2,150 45.59%
Tax -9,475 -8,344 558 2,203 -960 -3,890 -684 54.91%
NP 11,045 7,929 5,489 -1,010 -10,394 5,024 1,466 39.97%
-
NP to SH 10,328 8,133 4,153 -1,744 -9,788 836 1,162 43.87%
-
Tax Rate 46.17% 51.28% -11.32% - - 43.64% 31.81% -
Total Cost 136,243 117,085 74,224 42,719 51,561 92,617 49,412 18.39%
-
Net Worth 435,471 418,268 403,763 380,192 481,692 383,799 387,819 1.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 435,471 418,268 403,763 380,192 481,692 383,799 387,819 1.94%
NOSH 385,373 387,285 384,537 348,800 385,354 380,000 372,903 0.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.50% 6.34% 6.89% -2.42% -25.25% 5.15% 2.88% -
ROE 2.37% 1.94% 1.03% -0.46% -2.03% 0.22% 0.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.22 32.28 20.73 11.96 10.68 25.70 13.64 18.71%
EPS 2.69 2.10 1.08 -0.50 -2.54 0.22 0.31 43.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.05 1.09 1.25 1.01 1.04 1.39%
Adjusted Per Share Value based on latest NOSH - 348,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.32 7.91 5.04 2.64 2.61 6.18 3.22 19.35%
EPS 0.65 0.51 0.26 -0.11 -0.62 0.05 0.07 44.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2647 0.2555 0.2406 0.3048 0.2429 0.2454 1.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.86 0.67 0.50 0.44 0.30 0.67 0.47 -
P/RPS 2.25 2.08 2.41 3.68 2.81 2.61 3.44 -6.82%
P/EPS 32.09 31.90 46.30 -88.00 -11.81 304.55 150.83 -22.71%
EY 3.12 3.13 2.16 -1.14 -8.47 0.33 0.66 29.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.48 0.40 0.24 0.66 0.45 9.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 26/11/07 29/11/06 -
Price 0.85 0.81 0.59 0.43 0.25 0.57 0.52 -
P/RPS 2.22 2.51 2.85 3.60 2.34 2.22 3.81 -8.60%
P/EPS 31.72 38.57 54.63 -86.00 -9.84 259.09 166.88 -24.15%
EY 3.15 2.59 1.83 -1.16 -10.16 0.39 0.60 31.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.56 0.39 0.20 0.56 0.50 6.98%

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