[LAMBO] QoQ Annualized Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 102,556 92,476 90,490 86,276 88,036 84,725 80,001 18.03% QoQ % 10.90% 2.19% 4.89% -2.00% 3.91% 5.90% - Horiz. % 128.19% 115.59% 113.11% 107.84% 110.04% 105.90% 100.00%
PBT 21,680 23,039 23,630 23,176 23,044 25,616 25,172 -9.48% QoQ % -5.90% -2.50% 1.96% 0.57% -10.04% 1.76% - Horiz. % 86.13% 91.53% 93.88% 92.07% 91.55% 101.76% 100.00%
Tax -6,428 -6,276 -6,321 -6,162 -6,176 -6,427 -6,346 0.85% QoQ % -2.42% 0.72% -2.59% 0.23% 3.91% -1.27% - Horiz. % 101.28% 98.89% 99.60% 97.09% 97.31% 101.27% 100.00%
NP 15,252 16,763 17,309 17,014 16,868 19,189 18,825 -13.10% QoQ % -9.01% -3.16% 1.74% 0.87% -12.10% 1.93% - Horiz. % 81.02% 89.04% 91.95% 90.38% 89.60% 101.93% 100.00%
NP to SH 15,264 16,814 17,356 17,040 16,868 19,189 18,825 -13.06% QoQ % -9.22% -3.12% 1.85% 1.02% -12.10% 1.93% - Horiz. % 81.08% 89.32% 92.19% 90.52% 89.60% 101.93% 100.00%
Tax Rate 29.65 % 27.24 % 26.75 % 26.59 % 26.80 % 25.09 % 25.21 % 11.43% QoQ % 8.85% 1.83% 0.60% -0.78% 6.82% -0.48% - Horiz. % 117.61% 108.05% 106.11% 105.47% 106.31% 99.52% 100.00%
Total Cost 87,304 75,713 73,181 69,262 71,168 65,536 61,176 26.78% QoQ % 15.31% 3.46% 5.66% -2.68% 8.59% 7.13% - Horiz. % 142.71% 123.76% 119.62% 113.22% 116.33% 107.13% 100.00%
Net Worth 120,694 114,594 110,761 107,777 104,436 101,004 97,669 15.17% QoQ % 5.32% 3.46% 2.77% 3.20% 3.40% 3.41% - Horiz. % 123.57% 117.33% 113.40% 110.35% 106.93% 103.41% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 120,694 114,594 110,761 107,777 104,436 101,004 97,669 15.17% QoQ % 5.32% 3.46% 2.77% 3.20% 3.40% 3.41% - Horiz. % 123.57% 117.33% 113.40% 110.35% 106.93% 103.41% 100.00%
NOSH 2,099,039 1,869,404 1,795,167 1,645,464 1,196,298 832,682 832,649 85.33% QoQ % 12.28% 4.14% 9.10% 37.55% 43.67% 0.00% - Horiz. % 252.09% 224.51% 215.60% 197.62% 143.67% 100.00% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 14.87 % 18.13 % 19.13 % 19.72 % 19.16 % 22.65 % 23.53 % -26.38% QoQ % -17.98% -5.23% -2.99% 2.92% -15.41% -3.74% - Horiz. % 63.20% 77.05% 81.30% 83.81% 81.43% 96.26% 100.00%
ROE 12.65 % 14.67 % 15.67 % 15.81 % 16.15 % 19.00 % 19.27 % -24.49% QoQ % -13.77% -6.38% -0.89% -2.11% -15.00% -1.40% - Horiz. % 65.65% 76.13% 81.32% 82.04% 83.81% 98.60% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.89 4.95 5.04 5.24 7.36 10.17 9.61 -36.29% QoQ % -1.21% -1.79% -3.82% -28.80% -27.63% 5.83% - Horiz. % 50.88% 51.51% 52.45% 54.53% 76.59% 105.83% 100.00%
EPS 0.72 0.90 0.97 1.04 1.40 2.30 2.27 -53.52% QoQ % -20.00% -7.22% -6.73% -25.71% -39.13% 1.32% - Horiz. % 31.72% 39.65% 42.73% 45.81% 61.67% 101.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0575 0.0613 0.0617 0.0655 0.0873 0.1213 0.1173 -37.86% QoQ % -6.20% -0.65% -5.80% -24.97% -28.03% 3.41% - Horiz. % 49.02% 52.26% 52.60% 55.84% 74.42% 103.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.10 1.89 1.85 1.76 1.80 1.73 1.63 18.42% QoQ % 11.11% 2.16% 5.11% -2.22% 4.05% 6.13% - Horiz. % 128.83% 115.95% 113.50% 107.98% 110.43% 106.13% 100.00%
EPS 0.31 0.34 0.35 0.35 0.34 0.39 0.38 -12.70% QoQ % -8.82% -2.86% 0.00% 2.94% -12.82% 2.63% - Horiz. % 81.58% 89.47% 92.11% 92.11% 89.47% 102.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0247 0.0234 0.0226 0.0220 0.0213 0.0206 0.0200 15.12% QoQ % 5.56% 3.54% 2.73% 3.29% 3.40% 3.00% - Horiz. % 123.50% 117.00% 113.00% 110.00% 106.50% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1500 0.1200 0.1500 0.1450 0.1650 0.6050 0.6850 -
P/RPS 3.07 2.43 2.98 2.77 2.24 5.95 7.13 -43.01% QoQ % 26.34% -18.46% 7.58% 23.66% -62.35% -16.55% - Horiz. % 43.06% 34.08% 41.80% 38.85% 31.42% 83.45% 100.00%
P/EPS 20.63 13.34 15.51 14.00 11.70 26.25 30.30 -22.62% QoQ % 54.65% -13.99% 10.79% 19.66% -55.43% -13.37% - Horiz. % 68.09% 44.03% 51.19% 46.20% 38.61% 86.63% 100.00%
EY 4.85 7.50 6.45 7.14 8.55 3.81 3.30 29.30% QoQ % -35.33% 16.28% -9.66% -16.49% 124.41% 15.45% - Horiz. % 146.97% 227.27% 195.45% 216.36% 259.09% 115.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.61 1.96 2.43 2.21 1.89 4.99 5.84 -41.57% QoQ % 33.16% -19.34% 9.95% 16.93% -62.12% -14.55% - Horiz. % 44.69% 33.56% 41.61% 37.84% 32.36% 85.45% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 29/11/18 28/08/18 30/05/18 27/02/18 29/11/17 -
Price 0.0600 0.1350 0.1450 0.1400 0.1450 0.6200 0.6000 -
P/RPS 1.23 2.73 2.88 2.67 1.97 6.09 6.24 -66.16% QoQ % -54.95% -5.21% 7.87% 35.53% -67.65% -2.40% - Horiz. % 19.71% 43.75% 46.15% 42.79% 31.57% 97.60% 100.00%
P/EPS 8.25 15.01 15.00 13.52 10.28 26.90 26.54 -54.14% QoQ % -45.04% 0.07% 10.95% 31.52% -61.78% 1.36% - Horiz. % 31.09% 56.56% 56.52% 50.94% 38.73% 101.36% 100.00%
EY 12.12 6.66 6.67 7.40 9.72 3.72 3.77 117.98% QoQ % 81.98% -0.15% -9.86% -23.87% 161.29% -1.33% - Horiz. % 321.49% 176.66% 176.92% 196.29% 257.82% 98.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.04 2.20 2.35 2.14 1.66 5.11 5.12 -65.48% QoQ % -52.73% -6.38% 9.81% 28.92% -67.51% -0.20% - Horiz. % 20.31% 42.97% 45.90% 41.80% 32.42% 99.80% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LAMBO 2018 - 2nd Quarter Report.pdf 
