[LBS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 34.71%
YoY- 1166.7%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 639,319 522,685 501,890 407,242 225,213 227,405 317,818 12.34%
PBT 436,669 77,450 70,394 59,337 -3,007 -70,956 84,256 31.53%
Tax -38,703 -31,212 -32,243 -12,450 2,705 10,593 -1,250 77.15%
NP 397,966 46,238 38,151 46,887 -302 -60,363 83,006 29.83%
-
NP to SH 396,684 44,583 34,226 34,913 -3,273 -63,464 73,474 32.43%
-
Tax Rate 8.86% 40.30% 45.80% 20.98% - - 1.48% -
Total Cost 241,353 476,447 463,739 360,355 225,515 287,768 234,812 0.45%
-
Net Worth 862,299 480,218 439,049 399,095 404,431 425,443 489,218 9.90%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 444 114 - - - - - -
Div Payout % 0.11% 0.26% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 862,299 480,218 439,049 399,095 404,431 425,443 489,218 9.90%
NOSH 481,731 381,126 385,131 387,471 385,172 386,766 385,211 3.79%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 62.25% 8.85% 7.60% 11.51% -0.13% -26.54% 26.12% -
ROE 46.00% 9.28% 7.80% 8.75% -0.81% -14.92% 15.02% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 132.71 137.14 130.32 105.10 58.47 58.80 82.50 8.24%
EPS 82.35 11.70 8.89 9.01 -0.85 -16.41 19.07 27.59%
DPS 0.09 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.26 1.14 1.03 1.05 1.10 1.27 5.88%
Adjusted Per Share Value based on latest NOSH - 387,471
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 40.46 33.08 31.76 25.77 14.25 14.39 20.11 12.35%
EPS 25.10 2.82 2.17 2.21 -0.21 -4.02 4.65 32.42%
DPS 0.03 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5457 0.3039 0.2778 0.2526 0.2559 0.2692 0.3096 9.90%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.70 1.25 0.79 0.86 0.50 0.41 0.34 -
P/RPS 1.28 0.91 0.61 0.82 0.86 0.70 0.41 20.88%
P/EPS 2.06 10.69 8.89 9.54 -58.84 -2.50 1.78 2.46%
EY 48.44 9.36 11.25 10.48 -1.70 -40.02 56.10 -2.41%
DY 0.05 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.69 0.83 0.48 0.37 0.27 23.31%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 -
Price 1.69 1.74 0.85 0.75 0.49 0.47 0.32 -
P/RPS 1.27 1.27 0.65 0.71 0.84 0.80 0.39 21.73%
P/EPS 2.05 14.87 9.56 8.32 -57.66 -2.86 1.68 3.37%
EY 48.73 6.72 10.46 12.01 -1.73 -34.91 59.61 -3.30%
DY 0.05 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.38 0.75 0.73 0.47 0.43 0.25 24.68%

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