[LBS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2335.98%
YoY- 3253.01%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 245,265 136,566 148,474 134,969 147,288 125,014 79,713 20.58%
PBT 34,521 22,960 23,249 358,083 20,520 16,273 4,931 38.27%
Tax -12,320 -4,452 -8,625 -10,913 -9,475 -8,344 558 -
NP 22,201 18,508 14,624 347,170 11,045 7,929 5,489 26.19%
-
NP to SH 20,458 19,706 15,625 346,299 10,328 8,133 4,153 30.41%
-
Tax Rate 35.69% 19.39% 37.10% 3.05% 46.17% 51.28% -11.32% -
Total Cost 223,064 118,058 133,850 -212,201 136,243 117,085 74,224 20.10%
-
Net Worth 1,037,226 1,039,141 883,789 755,278 435,471 418,268 403,763 17.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 32,304 - 311 - - - -
Div Payout % - 163.93% - 0.09% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,037,226 1,039,141 883,789 755,278 435,471 418,268 403,763 17.01%
NOSH 573,053 538,415 488,281 389,318 385,373 387,285 384,537 6.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.05% 13.55% 9.85% 257.22% 7.50% 6.34% 6.89% -
ROE 1.97% 1.90% 1.77% 45.85% 2.37% 1.94% 1.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.80 25.36 30.41 34.67 38.22 32.28 20.73 12.83%
EPS 3.57 3.66 3.20 88.95 2.69 2.10 1.08 22.02%
DPS 0.00 6.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.81 1.93 1.81 1.94 1.13 1.08 1.05 9.49%
Adjusted Per Share Value based on latest NOSH - 389,318
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.52 8.64 9.40 8.54 9.32 7.91 5.04 20.59%
EPS 1.29 1.25 0.99 21.91 0.65 0.51 0.26 30.56%
DPS 0.00 2.04 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.6564 0.6576 0.5593 0.478 0.2756 0.2647 0.2555 17.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.78 1.43 1.69 1.87 0.86 0.67 0.50 -
P/RPS 4.16 5.64 5.56 5.39 2.25 2.08 2.41 9.51%
P/EPS 49.86 39.07 52.81 2.10 32.09 31.90 46.30 1.24%
EY 2.01 2.56 1.89 47.57 3.12 3.13 2.16 -1.19%
DY 0.00 4.20 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.98 0.74 0.93 0.96 0.76 0.62 0.48 12.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 -
Price 1.68 1.35 1.66 1.66 0.85 0.81 0.59 -
P/RPS 3.93 5.32 5.46 4.79 2.22 2.51 2.85 5.49%
P/EPS 47.06 36.89 51.88 1.87 31.72 38.57 54.63 -2.45%
EY 2.13 2.71 1.93 53.58 3.15 2.59 1.83 2.56%
DY 0.00 4.44 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.92 0.86 0.75 0.75 0.56 8.81%

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