[LBS] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.95%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 673,931 639,319 522,685 501,890 407,242 225,213 227,405 19.83%
PBT 102,045 436,669 77,450 70,394 59,337 -3,007 -70,956 -
Tax -34,731 -38,703 -31,212 -32,243 -12,450 2,705 10,593 -
NP 67,314 397,966 46,238 38,151 46,887 -302 -60,363 -
-
NP to SH 72,298 396,684 44,583 34,226 34,913 -3,273 -63,464 -
-
Tax Rate 34.03% 8.86% 40.30% 45.80% 20.98% - - -
Total Cost 606,617 241,353 476,447 463,739 360,355 225,515 287,768 13.22%
-
Net Worth 1,023,105 862,299 480,218 439,049 399,095 404,431 425,443 15.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 298 444 114 - - - - -
Div Payout % 0.41% 0.11% 0.26% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,023,105 862,299 480,218 439,049 399,095 404,431 425,443 15.74%
NOSH 532,867 481,731 381,126 385,131 387,471 385,172 386,766 5.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.99% 62.25% 8.85% 7.60% 11.51% -0.13% -26.54% -
ROE 7.07% 46.00% 9.28% 7.80% 8.75% -0.81% -14.92% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 126.47 132.71 137.14 130.32 105.10 58.47 58.80 13.60%
EPS 13.57 82.35 11.70 8.89 9.01 -0.85 -16.41 -
DPS 0.06 0.09 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.79 1.26 1.14 1.03 1.05 1.10 9.72%
Adjusted Per Share Value based on latest NOSH - 385,131
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.65 40.46 33.08 31.76 25.77 14.25 14.39 19.84%
EPS 4.58 25.10 2.82 2.17 2.21 -0.21 -4.02 -
DPS 0.02 0.03 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6474 0.5457 0.3039 0.2778 0.2526 0.2559 0.2692 15.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.60 1.70 1.25 0.79 0.86 0.50 0.41 -
P/RPS 1.27 1.28 0.91 0.61 0.82 0.86 0.70 10.43%
P/EPS 11.79 2.06 10.69 8.89 9.54 -58.84 -2.50 -
EY 8.48 48.44 9.36 11.25 10.48 -1.70 -40.02 -
DY 0.03 0.05 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.95 0.99 0.69 0.83 0.48 0.37 14.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 25/08/14 26/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 1.30 1.69 1.74 0.85 0.75 0.49 0.47 -
P/RPS 1.03 1.27 1.27 0.65 0.71 0.84 0.80 4.29%
P/EPS 9.58 2.05 14.87 9.56 8.32 -57.66 -2.86 -
EY 10.44 48.73 6.72 10.46 12.01 -1.73 -34.91 -
DY 0.04 0.05 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.94 1.38 0.75 0.73 0.47 0.43 7.93%

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