Highlights

[LAMBO] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     1.93%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 90,490 86,276 88,036 84,725 80,001 75,982 48,468 51.57%
  QoQ % 4.89% -2.00% 3.91% 5.90% 5.29% 56.77% -
  Horiz. % 186.70% 178.01% 181.64% 174.81% 165.06% 156.77% 100.00%
PBT 23,630 23,176 23,044 25,616 25,172 24,336 21,260 7.30%
  QoQ % 1.96% 0.57% -10.04% 1.76% 3.44% 14.47% -
  Horiz. % 111.15% 109.01% 108.39% 120.49% 118.40% 114.47% 100.00%
Tax -6,321 -6,162 -6,176 -6,427 -6,346 -6,128 -5,144 14.71%
  QoQ % -2.59% 0.23% 3.91% -1.27% -3.57% -19.13% -
  Horiz. % 122.89% 119.79% 120.06% 124.94% 123.38% 119.13% 100.00%
NP 17,309 17,014 16,868 19,189 18,825 18,208 16,116 4.87%
  QoQ % 1.74% 0.87% -12.10% 1.93% 3.39% 12.98% -
  Horiz. % 107.40% 105.57% 104.67% 119.07% 116.81% 112.98% 100.00%
NP to SH 17,356 17,040 16,868 19,189 18,825 18,208 16,116 5.06%
  QoQ % 1.85% 1.02% -12.10% 1.93% 3.39% 12.98% -
  Horiz. % 107.69% 105.73% 104.67% 119.07% 116.81% 112.98% 100.00%
Tax Rate 26.75 % 26.59 % 26.80 % 25.09 % 25.21 % 25.18 % 24.20 % 6.90%
  QoQ % 0.60% -0.78% 6.82% -0.48% 0.12% 4.05% -
  Horiz. % 110.54% 109.88% 110.74% 103.68% 104.17% 104.05% 100.00%
Total Cost 73,181 69,262 71,168 65,536 61,176 57,774 32,352 72.23%
  QoQ % 5.66% -2.68% 8.59% 7.13% 5.89% 78.58% -
  Horiz. % 226.20% 214.09% 219.98% 202.57% 189.09% 178.58% 100.00%
Net Worth 110,761 107,777 104,436 101,004 97,669 93,128 88,506 16.11%
  QoQ % 2.77% 3.20% 3.40% 3.41% 4.88% 5.22% -
  Horiz. % 125.15% 121.77% 118.00% 114.12% 110.35% 105.22% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 110,761 107,777 104,436 101,004 97,669 93,128 88,506 16.11%
  QoQ % 2.77% 3.20% 3.40% 3.41% 4.88% 5.22% -
  Horiz. % 125.15% 121.77% 118.00% 114.12% 110.35% 105.22% 100.00%
NOSH 1,795,167 1,645,464 1,196,298 832,682 832,649 835,229 832,608 66.82%
  QoQ % 9.10% 37.55% 43.67% 0.00% -0.31% 0.31% -
  Horiz. % 215.61% 197.63% 143.68% 100.01% 100.00% 100.31% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.13 % 19.72 % 19.16 % 22.65 % 23.53 % 23.96 % 33.25 % -30.80%
  QoQ % -2.99% 2.92% -15.41% -3.74% -1.79% -27.94% -
  Horiz. % 57.53% 59.31% 57.62% 68.12% 70.77% 72.06% 100.00%
ROE 15.67 % 15.81 % 16.15 % 19.00 % 19.27 % 19.55 % 18.21 % -9.52%
  QoQ % -0.89% -2.11% -15.00% -1.40% -1.43% 7.36% -
  Horiz. % 86.05% 86.82% 88.69% 104.34% 105.82% 107.36% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.04 5.24 7.36 10.17 9.61 9.10 5.82 -9.14%
  QoQ % -3.82% -28.80% -27.63% 5.83% 5.60% 56.36% -
  Horiz. % 86.60% 90.03% 126.46% 174.74% 165.12% 156.36% 100.00%
EPS 0.97 1.04 1.40 2.30 2.27 2.18 1.92 -36.54%
  QoQ % -6.73% -25.71% -39.13% 1.32% 4.13% 13.54% -
  Horiz. % 50.52% 54.17% 72.92% 119.79% 118.23% 113.54% 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 0.0617 0.0655 0.0873 0.1213 0.1173 0.1115 0.1063 -30.39%
  QoQ % -5.80% -24.97% -28.03% 3.41% 5.20% 4.89% -
  Horiz. % 58.04% 61.62% 82.13% 114.11% 110.35% 104.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.85 1.76 1.80 1.73 1.63 1.55 0.99 51.66%
  QoQ % 5.11% -2.22% 4.05% 6.13% 5.16% 56.57% -
  Horiz. % 186.87% 177.78% 181.82% 174.75% 164.65% 156.57% 100.00%
EPS 0.35 0.35 0.34 0.39 0.38 0.37 0.33 4.00%
  QoQ % 0.00% 2.94% -12.82% 2.63% 2.70% 12.12% -
  Horiz. % 106.06% 106.06% 103.03% 118.18% 115.15% 112.12% 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 0.0226 0.0220 0.0213 0.0206 0.0200 0.0190 0.0181 15.94%
  QoQ % 2.73% 3.29% 3.40% 3.00% 5.26% 4.97% -
  Horiz. % 124.86% 121.55% 117.68% 113.81% 110.50% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1500 0.1450 0.1650 0.6050 0.6850 0.8200 0.3150 -
P/RPS 2.98 2.77 2.24 5.95 7.13 9.01 5.41 -32.78%
  QoQ % 7.58% 23.66% -62.35% -16.55% -20.87% 66.54% -
  Horiz. % 55.08% 51.20% 41.40% 109.98% 131.79% 166.54% 100.00%
P/EPS 15.51 14.00 11.70 26.25 30.30 37.61 16.27 -3.14%
  QoQ % 10.79% 19.66% -55.43% -13.37% -19.44% 131.16% -
  Horiz. % 95.33% 86.05% 71.91% 161.34% 186.23% 231.16% 100.00%
EY 6.45 7.14 8.55 3.81 3.30 2.66 6.14 3.34%
  QoQ % -9.66% -16.49% 124.41% 15.45% 24.06% -56.68% -
  Horiz. % 105.05% 116.29% 139.25% 62.05% 53.75% 43.32% 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 2.43 2.21 1.89 4.99 5.84 7.35 2.96 -12.31%
  QoQ % 9.95% 16.93% -62.12% -14.55% -20.54% 148.31% -
  Horiz. % 82.09% 74.66% 63.85% 168.58% 197.30% 248.31% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 27/02/18 29/11/17 30/08/17 26/05/17 -
Price 0.1450 0.1400 0.1450 0.6200 0.6000 0.8350 0.5150 -
P/RPS 2.88 2.67 1.97 6.09 6.24 9.18 8.85 -52.66%
  QoQ % 7.87% 35.53% -67.65% -2.40% -32.03% 3.73% -
  Horiz. % 32.54% 30.17% 22.26% 68.81% 70.51% 103.73% 100.00%
P/EPS 15.00 13.52 10.28 26.90 26.54 38.30 26.61 -31.74%
  QoQ % 10.95% 31.52% -61.78% 1.36% -30.70% 43.93% -
  Horiz. % 56.37% 50.81% 38.63% 101.09% 99.74% 143.93% 100.00%
EY 6.67 7.40 9.72 3.72 3.77 2.61 3.76 46.49%
  QoQ % -9.86% -23.87% 161.29% -1.33% 44.44% -30.59% -
  Horiz. % 177.39% 196.81% 258.51% 98.94% 100.27% 69.41% 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 2.35 2.14 1.66 5.11 5.12 7.49 4.84 -38.20%
  QoQ % 9.81% 28.92% -67.51% -0.20% -31.64% 54.75% -
  Horiz. % 48.55% 44.21% 34.30% 105.58% 105.79% 154.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
2. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
6. Vivocom March SuperBull Run !!! Covid Trader
7. Purchased Top Glove - felicity Good Articles to Share
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS