[LBS] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.58%
YoY- 95.83%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 148,474 134,969 147,288 125,014 79,713 41,709 41,167 23.82%
PBT 23,249 358,083 20,520 16,273 4,931 -3,213 -9,434 -
Tax -8,625 -10,913 -9,475 -8,344 558 2,203 -960 44.15%
NP 14,624 347,170 11,045 7,929 5,489 -1,010 -10,394 -
-
NP to SH 15,625 346,299 10,328 8,133 4,153 -1,744 -9,788 -
-
Tax Rate 37.10% 3.05% 46.17% 51.28% -11.32% - - -
Total Cost 133,850 -212,201 136,243 117,085 74,224 42,719 51,561 17.22%
-
Net Worth 883,789 755,278 435,471 418,268 403,763 380,192 481,692 10.63%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 311 - - - - - -
Div Payout % - 0.09% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 883,789 755,278 435,471 418,268 403,763 380,192 481,692 10.63%
NOSH 488,281 389,318 385,373 387,285 384,537 348,800 385,354 4.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.85% 257.22% 7.50% 6.34% 6.89% -2.42% -25.25% -
ROE 1.77% 45.85% 2.37% 1.94% 1.03% -0.46% -2.03% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.41 34.67 38.22 32.28 20.73 11.96 10.68 19.04%
EPS 3.20 88.95 2.69 2.10 1.08 -0.50 -2.54 -
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.94 1.13 1.08 1.05 1.09 1.25 6.36%
Adjusted Per Share Value based on latest NOSH - 387,285
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.40 8.54 9.32 7.91 5.04 2.64 2.61 23.79%
EPS 0.99 21.91 0.65 0.51 0.26 -0.11 -0.62 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5593 0.478 0.2756 0.2647 0.2555 0.2406 0.3048 10.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.69 1.87 0.86 0.67 0.50 0.44 0.30 -
P/RPS 5.56 5.39 2.25 2.08 2.41 3.68 2.81 12.03%
P/EPS 52.81 2.10 32.09 31.90 46.30 -88.00 -11.81 -
EY 1.89 47.57 3.12 3.13 2.16 -1.14 -8.47 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.76 0.62 0.48 0.40 0.24 25.31%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 -
Price 1.66 1.66 0.85 0.81 0.59 0.43 0.25 -
P/RPS 5.46 4.79 2.22 2.51 2.85 3.60 2.34 15.15%
P/EPS 51.88 1.87 31.72 38.57 54.63 -86.00 -9.84 -
EY 1.93 53.58 3.15 2.59 1.83 -1.16 -10.16 -
DY 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.75 0.75 0.56 0.39 0.20 28.94%

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