[LBS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.31%
YoY- 30.26%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 752,515 673,931 639,319 522,685 501,890 407,242 225,213 22.24%
PBT 116,289 102,045 436,669 77,450 70,394 59,337 -3,007 -
Tax -40,345 -34,731 -38,703 -31,212 -32,243 -12,450 2,705 -
NP 75,944 67,314 397,966 46,238 38,151 46,887 -302 -
-
NP to SH 79,781 72,298 396,684 44,583 34,226 34,913 -3,273 -
-
Tax Rate 34.69% 34.03% 8.86% 40.30% 45.80% 20.98% - -
Total Cost 676,571 606,617 241,353 476,447 463,739 360,355 225,515 20.07%
-
Net Worth 1,027,132 1,023,105 862,299 480,218 439,049 399,095 404,431 16.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 298 444 114 - - - -
Div Payout % - 0.41% 0.11% 0.26% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,027,132 1,023,105 862,299 480,218 439,049 399,095 404,431 16.78%
NOSH 555,206 532,867 481,731 381,126 385,131 387,471 385,172 6.27%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.09% 9.99% 62.25% 8.85% 7.60% 11.51% -0.13% -
ROE 7.77% 7.07% 46.00% 9.28% 7.80% 8.75% -0.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 135.54 126.47 132.71 137.14 130.32 105.10 58.47 15.02%
EPS 14.37 13.57 82.35 11.70 8.89 9.01 -0.85 -
DPS 0.00 0.06 0.09 0.03 0.00 0.00 0.00 -
NAPS 1.85 1.92 1.79 1.26 1.14 1.03 1.05 9.89%
Adjusted Per Share Value based on latest NOSH - 381,126
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.49 41.63 39.49 32.29 31.00 25.16 13.91 22.25%
EPS 4.93 4.47 24.50 2.75 2.11 2.16 -0.20 -
DPS 0.00 0.02 0.03 0.01 0.00 0.00 0.00 -
NAPS 0.6345 0.632 0.5327 0.2966 0.2712 0.2465 0.2498 16.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.57 1.60 1.70 1.25 0.79 0.86 0.50 -
P/RPS 1.16 1.27 1.28 0.91 0.61 0.82 0.86 5.10%
P/EPS 10.93 11.79 2.06 10.69 8.89 9.54 -58.84 -
EY 9.15 8.48 48.44 9.36 11.25 10.48 -1.70 -
DY 0.00 0.03 0.05 0.02 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.95 0.99 0.69 0.83 0.48 9.98%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 26/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.61 1.30 1.69 1.74 0.85 0.75 0.49 -
P/RPS 1.19 1.03 1.27 1.27 0.65 0.71 0.84 5.97%
P/EPS 11.20 9.58 2.05 14.87 9.56 8.32 -57.66 -
EY 8.93 10.44 48.73 6.72 10.46 12.01 -1.73 -
DY 0.00 0.04 0.05 0.02 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.94 1.38 0.75 0.73 0.47 10.79%

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