[LBS] YoY TTM 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- 65.67%
YoY- 94.84%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 522,685 501,890 407,242 225,213 227,405 317,818 232,173 14.46%
PBT 77,450 70,394 59,337 -3,007 -70,956 84,256 7,541 47.38%
Tax -31,212 -32,243 -12,450 2,705 10,593 -1,250 -3,399 44.66%
NP 46,238 38,151 46,887 -302 -60,363 83,006 4,142 49.44%
-
NP to SH 44,583 34,226 34,913 -3,273 -63,464 73,474 5,678 40.93%
-
Tax Rate 40.30% 45.80% 20.98% - - 1.48% 45.07% -
Total Cost 476,447 463,739 360,355 225,515 287,768 234,812 228,031 13.05%
-
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 114 - - - - - - -
Div Payout % 0.26% - - - - - - -
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 8.85% 7.60% 11.51% -0.13% -26.54% 26.12% 1.78% -
ROE 9.28% 7.80% 8.75% -0.81% -14.92% 15.02% 1.48% -
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 137.14 130.32 105.10 58.47 58.80 82.50 60.31 14.65%
EPS 11.70 8.89 9.01 -0.85 -16.41 19.07 1.48 41.09%
DPS 0.03 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 33.08 31.76 25.77 14.25 14.39 20.11 14.69 14.47%
EPS 2.82 2.17 2.21 -0.21 -4.02 4.65 0.36 40.88%
DPS 0.01 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 0.91 0.61 0.82 0.86 0.70 0.41 1.31 -5.88%
P/EPS 10.69 8.89 9.54 -58.84 -2.50 1.78 53.56 -23.53%
EY 9.36 11.25 10.48 -1.70 -40.02 56.10 1.87 30.75%
DY 0.02 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 1.27 0.65 0.71 0.84 0.80 0.39 1.04 3.38%
P/EPS 14.87 9.56 8.32 -57.66 -2.86 1.68 42.71 -16.11%
EY 6.72 10.46 12.01 -1.73 -34.91 59.61 2.34 19.20%
DY 0.02 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