[LBS] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 123.29%
YoY- 116.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 456,412 398,313 344,962 273,509 295,631 9,051 6,762 -4.37%
PBT 69,440 67,627 50,855 47,487 23,080 -17,326 -45,787 -
Tax -23,511 -21,618 -17,656 -19,783 -23,080 17,326 45,787 -
NP 45,929 46,009 33,199 27,704 0 0 0 -100.00%
-
NP to SH 36,681 46,009 33,199 27,523 -162,007 -15,514 -36,328 -
-
Tax Rate 33.86% 31.97% 34.72% 41.66% 100.00% - - -
Total Cost 410,483 352,304 311,763 245,805 295,631 9,051 6,762 -4.27%
-
Net Worth 396,828 307,180 225,982 182,044 331,355 0 -123,107 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 5,063 - - - - -
Div Payout % - - 15.25% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 396,828 307,180 225,982 182,044 331,355 0 -123,107 -
NOSH 380,833 370,542 302,116 274,163 650,992 29,953 29,808 -2.67%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.06% 11.55% 9.62% 10.13% 0.00% 0.00% 0.00% -
ROE 9.24% 14.98% 14.69% 15.12% -48.89% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 119.85 107.49 114.18 99.76 45.41 30.22 22.69 -1.75%
EPS 9.63 12.42 10.99 10.04 -24.89 -51.79 -121.87 -
DPS 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 1.042 0.829 0.748 0.664 0.509 0.00 -4.13 -
Adjusted Per Share Value based on latest NOSH - 274,163
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 28.19 24.61 21.31 16.90 18.26 0.56 0.42 -4.37%
EPS 2.27 2.84 2.05 1.70 -10.01 -0.96 -2.24 -
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.1898 0.1396 0.1125 0.2047 0.00 -0.076 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.41 1.18 1.38 0.81 0.00 0.00 0.00 -
P/RPS 0.34 1.10 1.21 0.81 0.00 0.00 0.00 -100.00%
P/EPS 4.26 9.50 12.56 8.07 0.00 0.00 0.00 -100.00%
EY 23.49 10.52 7.96 12.39 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.42 1.84 1.22 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 26/02/04 27/02/03 28/02/02 26/02/01 - -
Price 0.56 1.14 1.89 0.69 1.13 0.00 0.00 -
P/RPS 0.47 1.06 1.66 0.69 2.49 0.00 0.00 -100.00%
P/EPS 5.81 9.18 17.20 6.87 -4.54 0.00 0.00 -100.00%
EY 17.20 10.89 5.81 14.55 -22.02 0.00 0.00 -100.00%
DY 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.38 2.53 1.04 2.22 0.00 0.00 -100.00%

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