[LBS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -596.2%
YoY- -186.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 501,890 407,242 225,213 227,405 317,818 232,173 424,952 2.80%
PBT 70,394 59,337 -3,007 -70,956 84,256 7,541 49,076 6.19%
Tax -32,243 -12,450 2,705 10,593 -1,250 -3,399 -19,178 9.03%
NP 38,151 46,887 -302 -60,363 83,006 4,142 29,898 4.14%
-
NP to SH 34,226 34,913 -3,273 -63,464 73,474 5,678 19,525 9.79%
-
Tax Rate 45.80% 20.98% - - 1.48% 45.07% 39.08% -
Total Cost 463,739 360,355 225,515 287,768 234,812 228,031 395,054 2.70%
-
Net Worth 439,049 399,095 404,431 425,443 489,218 384,947 387,096 2.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 439,049 399,095 404,431 425,443 489,218 384,947 387,096 2.11%
NOSH 385,131 387,471 385,172 386,766 385,211 384,947 387,096 -0.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.60% 11.51% -0.13% -26.54% 26.12% 1.78% 7.04% -
ROE 7.80% 8.75% -0.81% -14.92% 15.02% 1.48% 5.04% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 130.32 105.10 58.47 58.80 82.50 60.31 109.78 2.89%
EPS 8.89 9.01 -0.85 -16.41 19.07 1.48 5.04 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.03 1.05 1.10 1.27 1.00 1.00 2.20%
Adjusted Per Share Value based on latest NOSH - 386,766
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.00 25.16 13.91 14.05 19.63 14.34 26.25 2.80%
EPS 2.11 2.16 -0.20 -3.92 4.54 0.35 1.21 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2712 0.2465 0.2498 0.2628 0.3022 0.2378 0.2391 2.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.79 0.86 0.50 0.41 0.34 0.79 0.58 -
P/RPS 0.61 0.82 0.86 0.70 0.41 1.31 0.53 2.36%
P/EPS 8.89 9.54 -58.84 -2.50 1.78 53.56 11.50 -4.19%
EY 11.25 10.48 -1.70 -40.02 56.10 1.87 8.70 4.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 0.48 0.37 0.27 0.79 0.58 2.93%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 0.85 0.75 0.49 0.47 0.32 0.63 0.49 -
P/RPS 0.65 0.71 0.84 0.80 0.39 1.04 0.45 6.31%
P/EPS 9.56 8.32 -57.66 -2.86 1.68 42.71 9.71 -0.25%
EY 10.46 12.01 -1.73 -34.91 59.61 2.34 10.29 0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.47 0.43 0.25 0.63 0.49 7.34%

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