[LBS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 44.51%
YoY- -174.54%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 511,711 479,240 377,471 211,807 255,167 264,224 291,361 9.83%
PBT 76,593 62,516 40,312 2,605 881 14,209 9,790 40.85%
Tax -33,110 -26,912 -3,770 -5,385 13,119 -3,606 -2,858 50.36%
NP 43,483 35,604 36,542 -2,780 14,000 10,603 6,932 35.76%
-
NP to SH 43,577 31,129 25,917 -9,534 12,790 6,021 3,259 54.00%
-
Tax Rate 43.23% 43.05% 9.35% 206.72% -1,489.10% 25.38% 29.19% -
Total Cost 468,228 443,636 340,929 214,587 241,167 253,621 284,429 8.65%
-
Net Worth 453,986 420,419 443,946 556,499 435,652 395,662 386,666 2.70%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 453,986 420,419 443,946 556,499 435,652 395,662 386,666 2.70%
NOSH 381,501 385,705 386,040 530,000 385,532 384,137 386,666 -0.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.50% 7.43% 9.68% -1.31% 5.49% 4.01% 2.38% -
ROE 9.60% 7.40% 5.84% -1.71% 2.94% 1.52% 0.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 134.13 124.25 97.78 39.96 66.19 68.78 75.35 10.07%
EPS 11.42 8.07 6.71 -1.80 3.32 1.57 0.84 54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.15 1.05 1.13 1.03 1.00 2.93%
Adjusted Per Share Value based on latest NOSH - 530,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.38 30.33 23.89 13.40 16.15 16.72 18.44 9.82%
EPS 2.76 1.97 1.64 -0.60 0.81 0.38 0.21 53.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2873 0.266 0.2809 0.3522 0.2757 0.2504 0.2447 2.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.93 0.82 0.58 0.62 0.24 0.43 0.67 -
P/RPS 0.69 0.66 0.59 1.55 0.36 0.63 0.89 -4.14%
P/EPS 8.14 10.16 8.64 -34.47 7.23 27.43 79.49 -31.57%
EY 12.28 9.84 11.58 -2.90 13.82 3.65 1.26 46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.50 0.59 0.21 0.42 0.67 2.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 26/05/11 31/05/10 25/05/09 28/05/08 28/05/07 -
Price 1.14 0.81 0.68 0.49 0.39 0.38 0.75 -
P/RPS 0.85 0.65 0.70 1.23 0.59 0.55 1.00 -2.66%
P/EPS 9.98 10.04 10.13 -27.24 11.76 24.24 88.98 -30.53%
EY 10.02 9.96 9.87 -3.67 8.51 4.12 1.12 44.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.74 0.59 0.47 0.35 0.37 0.75 4.19%

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