[LBS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.4%
YoY- 1382.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 652,824 510,366 524,164 452,543 263,217 227,947 261,344 16.47%
PBT 101,835 415,013 74,641 70,679 5,137 -64,735 65,908 7.51%
Tax -36,415 -32,650 -33,374 -21,352 1,060 13,756 1,680 -
NP 65,420 382,363 41,267 49,327 6,197 -50,979 67,588 -0.54%
-
NP to SH 66,010 380,554 36,421 38,893 2,624 -55,420 62,850 0.82%
-
Tax Rate 35.76% 7.87% 44.71% 30.21% -20.63% - -2.55% -
Total Cost 587,404 128,003 482,897 403,216 257,020 278,926 193,756 20.29%
-
Net Worth 883,789 755,278 435,471 418,268 403,763 380,192 481,692 10.63%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 327 231 - - - - - -
Div Payout % 0.50% 0.06% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 883,789 755,278 435,471 418,268 403,763 380,192 481,692 10.63%
NOSH 488,281 389,318 385,373 387,285 384,537 348,800 385,354 4.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.02% 74.92% 7.87% 10.90% 2.35% -22.36% 25.86% -
ROE 7.47% 50.39% 8.36% 9.30% 0.65% -14.58% 13.05% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.70 131.09 136.01 116.85 68.45 65.35 67.82 11.97%
EPS 13.52 97.75 9.45 10.04 0.68 -15.89 16.31 -3.07%
DPS 0.07 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.94 1.13 1.08 1.05 1.09 1.25 6.36%
Adjusted Per Share Value based on latest NOSH - 387,285
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 40.33 31.53 32.38 27.96 16.26 14.08 16.14 16.48%
EPS 4.08 23.51 2.25 2.40 0.16 -3.42 3.88 0.84%
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.546 0.4666 0.269 0.2584 0.2494 0.2349 0.2976 10.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.69 1.87 0.86 0.67 0.50 0.44 0.30 -
P/RPS 1.26 1.43 0.63 0.57 0.73 0.67 0.44 19.15%
P/EPS 12.50 1.91 9.10 6.67 73.27 -2.77 1.84 37.60%
EY 8.00 52.27 10.99 14.99 1.36 -36.11 54.37 -27.33%
DY 0.04 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.76 0.62 0.48 0.40 0.24 25.31%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 29/11/12 30/11/11 30/11/10 30/11/09 26/11/08 -
Price 1.66 1.66 0.85 0.81 0.59 0.43 0.25 -
P/RPS 1.24 1.27 0.62 0.69 0.86 0.66 0.37 22.31%
P/EPS 12.28 1.70 8.99 8.07 86.46 -2.71 1.53 41.47%
EY 8.14 58.88 11.12 12.40 1.16 -36.95 65.24 -29.29%
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.75 0.75 0.56 0.39 0.20 28.94%

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