[LBS] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.38%
YoY- 127.4%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 353,484 443,124 391,531 304,475 497,693 9,504 14,353 70.52%
PBT 27,005 78,797 57,193 53,628 81,230 -34,469 -53,189 -
Tax -10,799 -27,626 -15,320 -21,056 -61,740 34,469 53,189 -
NP 16,206 51,171 41,873 32,572 19,490 0 0 -
-
NP to SH 8,943 45,168 41,873 32,391 -118,195 -32,709 -41,981 -
-
Tax Rate 39.99% 35.06% 26.79% 39.26% 76.01% - - -
Total Cost 337,278 391,953 349,658 271,903 478,203 9,504 14,353 69.20%
-
Net Worth 387,819 326,522 290,847 193,119 170,927 -289,858 -141,966 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 387,819 326,522 290,847 193,119 170,927 -289,858 -141,966 -
NOSH 372,903 381,451 366,769 281,104 280,669 30,018 29,331 52.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.58% 11.55% 10.69% 10.70% 3.92% 0.00% 0.00% -
ROE 2.31% 13.83% 14.40% 16.77% -69.15% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 94.79 116.17 106.75 108.31 177.32 31.66 48.93 11.64%
EPS 2.40 11.84 11.42 11.52 -42.11 -108.96 -143.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.856 0.793 0.687 0.609 -9.656 -4.84 -
Adjusted Per Share Value based on latest NOSH - 281,104
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.84 27.37 24.19 18.81 30.74 0.59 0.89 70.42%
EPS 0.55 2.79 2.59 2.00 -7.30 -2.02 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2017 0.1797 0.1193 0.1056 -0.1791 -0.0877 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.47 0.63 1.19 1.29 0.76 0.00 0.00 -
P/RPS 0.50 0.54 1.11 1.19 0.43 0.00 0.00 -
P/EPS 19.60 5.32 10.42 11.20 -1.80 0.00 0.00 -
EY 5.10 18.80 9.59 8.93 -55.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.74 1.50 1.88 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 24/11/04 19/11/03 25/11/02 28/11/01 22/11/00 -
Price 0.52 0.48 1.16 1.45 0.80 0.00 0.00 -
P/RPS 0.55 0.41 1.09 1.34 0.45 0.00 0.00 -
P/EPS 21.68 4.05 10.16 12.58 -1.90 0.00 0.00 -
EY 4.61 24.67 9.84 7.95 -52.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 1.46 2.11 1.31 0.00 0.00 -

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