[LBS] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.27%
YoY- 39.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 749,925 653,685 570,752 511,711 479,240 377,471 211,807 23.43%
PBT 114,066 105,046 428,867 76,593 62,516 40,312 2,605 87.63%
Tax -38,243 -37,824 -34,056 -33,110 -26,912 -3,770 -5,385 38.60%
NP 75,823 67,222 394,811 43,483 35,604 36,542 -2,780 -
-
NP to SH 81,368 70,308 391,149 43,577 31,129 25,917 -9,534 -
-
Tax Rate 33.53% 36.01% 7.94% 43.23% 43.05% 9.35% 206.72% -
Total Cost 674,102 586,463 175,941 468,228 443,636 340,929 214,587 20.99%
-
Net Worth 1,019,374 981,688 869,810 453,986 420,419 443,946 556,499 10.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 298 558 - - - - -
Div Payout % - 0.42% 0.14% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,019,374 981,688 869,810 453,986 420,419 443,946 556,499 10.60%
NOSH 551,013 530,642 470,168 381,501 385,705 386,040 530,000 0.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.11% 10.28% 69.17% 8.50% 7.43% 9.68% -1.31% -
ROE 7.98% 7.16% 44.97% 9.60% 7.40% 5.84% -1.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 136.10 123.19 121.39 134.13 124.25 97.78 39.96 22.63%
EPS 14.77 13.25 83.19 11.42 8.07 6.71 -1.80 -
DPS 0.00 0.06 0.12 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.85 1.85 1.19 1.09 1.15 1.05 9.89%
Adjusted Per Share Value based on latest NOSH - 381,501
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 47.46 41.37 36.12 32.38 30.33 23.89 13.40 23.43%
EPS 5.15 4.45 24.75 2.76 1.97 1.64 -0.60 -
DPS 0.00 0.02 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.6212 0.5504 0.2873 0.266 0.2809 0.3522 10.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.59 1.51 1.73 0.93 0.82 0.58 0.62 -
P/RPS 1.17 1.23 1.43 0.69 0.66 0.59 1.55 -4.57%
P/EPS 10.77 11.40 2.08 8.14 10.16 8.64 -34.47 -
EY 9.29 8.77 48.09 12.28 9.84 11.58 -2.90 -
DY 0.00 0.04 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.94 0.78 0.75 0.50 0.59 6.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 27/05/14 29/05/13 30/05/12 26/05/11 31/05/10 -
Price 1.58 1.65 1.73 1.14 0.81 0.68 0.49 -
P/RPS 1.16 1.34 1.43 0.85 0.65 0.70 1.23 -0.97%
P/EPS 10.70 12.45 2.08 9.98 10.04 10.13 -27.24 -
EY 9.35 8.03 48.09 10.02 9.96 9.87 -3.67 -
DY 0.00 0.03 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.94 0.96 0.74 0.59 0.47 10.36%

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