[LAMBO] QoQ Annualized Quarter Result on 2018-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 110,354 0 102,556 92,476 90,490 86,276 88,036 19.82% QoQ % 0.00% 0.00% 10.90% 2.19% 4.89% -2.00% - Horiz. % 125.35% 0.00% 116.49% 105.04% 102.79% 98.00% 100.00%
PBT 23,260 0 21,680 23,039 23,630 23,176 23,044 0.75% QoQ % 0.00% 0.00% -5.90% -2.50% 1.96% 0.57% - Horiz. % 100.94% 0.00% 94.08% 99.98% 102.55% 100.57% 100.00%
Tax -6,832 0 -6,428 -6,276 -6,321 -6,162 -6,176 8.42% QoQ % 0.00% 0.00% -2.42% 0.72% -2.59% 0.23% - Horiz. % 110.62% -0.00% 104.08% 101.62% 102.35% 99.77% 100.00%
NP 16,428 0 15,252 16,763 17,309 17,014 16,868 -2.09% QoQ % 0.00% 0.00% -9.01% -3.16% 1.74% 0.87% - Horiz. % 97.39% 0.00% 90.42% 99.38% 102.62% 100.87% 100.00%
NP to SH 16,448 0 15,264 16,814 17,356 17,040 16,868 -2.00% QoQ % 0.00% 0.00% -9.22% -3.12% 1.85% 1.02% - Horiz. % 97.51% 0.00% 90.49% 99.68% 102.89% 101.02% 100.00%
Tax Rate 29.37 % - % 29.65 % 27.24 % 26.75 % 26.59 % 26.80 % 7.61% QoQ % 0.00% 0.00% 8.85% 1.83% 0.60% -0.78% - Horiz. % 109.59% 0.00% 110.63% 101.64% 99.81% 99.22% 100.00%
Total Cost 93,926 0 87,304 75,713 73,181 69,262 71,168 24.87% QoQ % 0.00% 0.00% 15.31% 3.46% 5.66% -2.68% - Horiz. % 131.98% 0.00% 122.67% 106.39% 102.83% 97.32% 100.00%
Net Worth 124,144 115,237 120,694 114,594 110,761 107,777 104,436 14.84% QoQ % 7.73% -4.52% 5.32% 3.46% 2.77% 3.20% - Horiz. % 118.87% 110.34% 115.57% 109.73% 106.06% 103.20% 100.00%
Dividend 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 124,144 115,237 120,694 114,594 110,761 107,777 104,436 14.84% QoQ % 7.73% -4.52% 5.32% 3.46% 2.77% 3.20% - Horiz. % 118.87% 110.34% 115.57% 109.73% 106.06% 103.20% 100.00%
NOSH 2,100,587 2,099,039 2,099,039 1,869,404 1,795,167 1,645,464 1,196,298 56.93% QoQ % 0.07% 0.00% 12.28% 4.14% 9.10% 37.55% - Horiz. % 175.59% 175.46% 175.46% 156.27% 150.06% 137.55% 100.00%
Ratio Analysis 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.89 % - % 14.87 % 18.13 % 19.13 % 19.72 % 19.16 % -18.28% QoQ % 0.00% 0.00% -17.98% -5.23% -2.99% 2.92% - Horiz. % 77.71% 0.00% 77.61% 94.62% 99.84% 102.92% 100.00%
ROE 13.25 % - % 12.65 % 14.67 % 15.67 % 15.81 % 16.15 % -14.65% QoQ % 0.00% 0.00% -13.77% -6.38% -0.89% -2.11% - Horiz. % 82.04% 0.00% 78.33% 90.84% 97.03% 97.89% 100.00%
Per Share 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.25 - 4.89 4.95 5.04 5.24 7.36 -23.69% QoQ % 0.00% 0.00% -1.21% -1.79% -3.82% -28.80% - Horiz. % 71.33% 0.00% 66.44% 67.26% 68.48% 71.20% 100.00%
EPS 0.78 0.00 0.72 0.90 0.97 1.04 1.40 -37.39% QoQ % 0.00% 0.00% -20.00% -7.22% -6.73% -25.71% - Horiz. % 55.71% 0.00% 51.43% 64.29% 69.29% 74.29% 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 0.0591 0.0549 0.0575 0.0613 0.0617 0.0655 0.0873 -26.82% QoQ % 7.65% -4.52% -6.20% -0.65% -5.80% -24.97% - Horiz. % 67.70% 62.89% 65.86% 70.22% 70.68% 75.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.26 - 2.10 1.89 1.85 1.76 1.80 19.98% QoQ % 0.00% 0.00% 11.11% 2.16% 5.11% -2.22% - Horiz. % 125.56% 0.00% 116.67% 105.00% 102.78% 97.78% 100.00%
EPS 0.34 0.00 0.31 0.34 0.35 0.35 0.34 - QoQ % 0.00% 0.00% -8.82% -2.86% 0.00% 2.94% - Horiz. % 100.00% 0.00% 91.18% 100.00% 102.94% 102.94% 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 0.0254 0.0235 0.0247 0.0234 0.0226 0.0220 0.0213 15.13% QoQ % 8.09% -4.86% 5.56% 3.54% 2.73% 3.29% - Horiz. % 119.25% 110.33% 115.96% 109.86% 106.10% 103.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/06/19 31/05/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0650 0.0600 0.1500 0.1200 0.1500 0.1450 0.1650 -
P/RPS 1.24 0.00 3.07 2.43 2.98 2.77 2.24 -37.71% QoQ % 0.00% 0.00% 26.34% -18.46% 7.58% 23.66% - Horiz. % 55.36% 0.00% 137.05% 108.48% 133.04% 123.66% 100.00%
P/EPS 8.30 0.00 20.63 13.34 15.51 14.00 11.70 -24.03% QoQ % 0.00% 0.00% 54.65% -13.99% 10.79% 19.66% - Horiz. % 70.94% 0.00% 176.32% 114.02% 132.56% 119.66% 100.00%
EY 12.05 0.00 4.85 7.50 6.45 7.14 8.55 31.61% QoQ % 0.00% 0.00% -35.33% 16.28% -9.66% -16.49% - Horiz. % 140.94% 0.00% 56.73% 87.72% 75.44% 83.51% 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 1.10 1.09 2.61 1.96 2.43 2.21 1.89 -35.16% QoQ % 0.92% -58.24% 33.16% -19.34% 9.95% 16.93% - Horiz. % 58.20% 57.67% 138.10% 103.70% 128.57% 116.93% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/08/19 - 30/05/19 28/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.0500 0.0000 0.0600 0.1350 0.1450 0.1400 0.1450 -
P/RPS 0.95 0.00 1.23 2.73 2.88 2.67 1.97 -44.22% QoQ % 0.00% 0.00% -54.95% -5.21% 7.87% 35.53% - Horiz. % 48.22% 0.00% 62.44% 138.58% 146.19% 135.53% 100.00%
P/EPS 6.39 0.00 8.25 15.01 15.00 13.52 10.28 -31.65% QoQ % 0.00% 0.00% -45.04% 0.07% 10.95% 31.52% - Horiz. % 62.16% 0.00% 80.25% 146.01% 145.91% 131.52% 100.00%
EY 15.66 0.00 12.12 6.66 6.67 7.40 9.72 46.48% QoQ % 0.00% 0.00% 81.98% -0.15% -9.86% -23.87% - Horiz. % 161.11% 0.00% 124.69% 68.52% 68.62% 76.13% 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 0.85 0.00 1.04 2.20 2.35 2.14 1.66 -41.48% QoQ % 0.00% 0.00% -52.73% -6.38% 9.81% 28.92% - Horiz. % 51.20% 0.00% 62.65% 132.53% 141.57% 128.92% 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 - 4th Quarter Report.pdf 
