[LBS] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.49%
YoY- 20.62%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 328,712 456,412 398,313 344,962 273,509 295,631 9,051 81.92%
PBT 16,053 69,440 67,627 50,855 47,487 23,080 -17,326 -
Tax -5,178 -23,511 -21,618 -17,656 -19,783 -23,080 17,326 -
NP 10,875 45,929 46,009 33,199 27,704 0 0 -
-
NP to SH 4,616 36,681 46,009 33,199 27,523 -162,007 -15,514 -
-
Tax Rate 32.26% 33.86% 31.97% 34.72% 41.66% 100.00% - -
Total Cost 317,837 410,483 352,304 311,763 245,805 295,631 9,051 80.91%
-
Net Worth 368,279 396,828 307,180 225,982 182,044 331,355 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 5,063 - - - -
Div Payout % - - - 15.25% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 368,279 396,828 307,180 225,982 182,044 331,355 0 -
NOSH 371,999 380,833 370,542 302,116 274,163 650,992 29,953 52.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.31% 10.06% 11.55% 9.62% 10.13% 0.00% 0.00% -
ROE 1.25% 9.24% 14.98% 14.69% 15.12% -48.89% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 88.36 119.85 107.49 114.18 99.76 45.41 30.22 19.57%
EPS 1.24 9.63 12.42 10.99 10.04 -24.89 -51.79 -
DPS 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
NAPS 0.99 1.042 0.829 0.748 0.664 0.509 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,116
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.80 28.88 25.21 21.83 17.31 18.71 0.57 82.07%
EPS 0.29 2.32 2.91 2.10 1.74 -10.25 -0.98 -
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.2331 0.2511 0.1944 0.143 0.1152 0.2097 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.52 0.41 1.18 1.38 0.81 0.00 0.00 -
P/RPS 0.59 0.34 1.10 1.21 0.81 0.00 0.00 -
P/EPS 41.91 4.26 9.50 12.56 8.07 0.00 0.00 -
EY 2.39 23.49 10.52 7.96 12.39 0.00 0.00 -
DY 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 1.42 1.84 1.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 25/02/05 26/02/04 27/02/03 28/02/02 26/02/01 -
Price 0.69 0.56 1.14 1.89 0.69 1.13 0.00 -
P/RPS 0.78 0.47 1.06 1.66 0.69 2.49 0.00 -
P/EPS 55.61 5.81 9.18 17.20 6.87 -4.54 0.00 -
EY 1.80 17.20 10.89 5.81 14.55 -22.02 0.00 -
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 1.38 2.53 1.04 2.22 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