[LBS] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 180.17%
YoY- 104.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 510,366 524,164 452,543 263,217 227,947 261,344 278,936 10.58%
PBT 415,013 74,641 70,679 5,137 -64,735 65,908 14,305 75.20%
Tax -32,650 -33,374 -21,352 1,060 13,756 1,680 -6,605 30.48%
NP 382,363 41,267 49,327 6,197 -50,979 67,588 7,700 91.60%
-
NP to SH 380,554 36,421 38,893 2,624 -55,420 62,850 5,352 103.40%
-
Tax Rate 7.87% 44.71% 30.21% -20.63% - -2.55% 46.17% -
Total Cost 128,003 482,897 403,216 257,020 278,926 193,756 271,236 -11.75%
-
Net Worth 755,278 435,471 418,268 403,763 380,192 481,692 383,799 11.93%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 231 - - - - - - -
Div Payout % 0.06% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 755,278 435,471 418,268 403,763 380,192 481,692 383,799 11.93%
NOSH 389,318 385,373 387,285 384,537 348,800 385,354 380,000 0.40%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 74.92% 7.87% 10.90% 2.35% -22.36% 25.86% 2.76% -
ROE 50.39% 8.36% 9.30% 0.65% -14.58% 13.05% 1.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 131.09 136.01 116.85 68.45 65.35 67.82 73.40 10.13%
EPS 97.75 9.45 10.04 0.68 -15.89 16.31 1.41 102.55%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.13 1.08 1.05 1.09 1.25 1.01 11.48%
Adjusted Per Share Value based on latest NOSH - 384,537
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 32.30 33.17 28.64 16.66 14.42 16.54 17.65 10.58%
EPS 24.08 2.30 2.46 0.17 -3.51 3.98 0.34 103.27%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.478 0.2756 0.2647 0.2555 0.2406 0.3048 0.2429 11.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.87 0.86 0.67 0.50 0.44 0.30 0.67 -
P/RPS 1.43 0.63 0.57 0.73 0.67 0.44 0.91 7.81%
P/EPS 1.91 9.10 6.67 73.27 -2.77 1.84 47.57 -41.45%
EY 52.27 10.99 14.99 1.36 -36.11 54.37 2.10 70.78%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.62 0.48 0.40 0.24 0.66 6.43%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 26/11/07 -
Price 1.66 0.85 0.81 0.59 0.43 0.25 0.57 -
P/RPS 1.27 0.62 0.69 0.86 0.66 0.37 0.78 8.45%
P/EPS 1.70 8.99 8.07 86.46 -2.71 1.53 40.47 -41.01%
EY 58.88 11.12 12.40 1.16 -36.95 65.24 2.47 69.56%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.75 0.56 0.39 0.20 0.56 7.40%

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