[LAMBO] QoQ Annualized Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 84,725 80,001 75,982 48,468 0 0 0 - QoQ % 5.90% 5.29% 56.77% 0.00% 0.00% 0.00% - Horiz. % 174.81% 165.06% 156.77% 100.00% - - -
PBT 25,616 25,172 24,336 21,260 0 0 0 - QoQ % 1.76% 3.44% 14.47% 0.00% 0.00% 0.00% - Horiz. % 120.49% 118.40% 114.47% 100.00% - - -
Tax -6,427 -6,346 -6,128 -5,144 0 0 0 - QoQ % -1.27% -3.57% -19.13% 0.00% 0.00% 0.00% - Horiz. % 124.94% 123.38% 119.13% 100.00% - - -
NP 19,189 18,825 18,208 16,116 0 0 0 - QoQ % 1.93% 3.39% 12.98% 0.00% 0.00% 0.00% - Horiz. % 119.07% 116.81% 112.98% 100.00% - - -
NP to SH 19,189 18,825 18,208 16,116 0 0 0 - QoQ % 1.93% 3.39% 12.98% 0.00% 0.00% 0.00% - Horiz. % 119.07% 116.81% 112.98% 100.00% - - -
Tax Rate 25.09 % 25.21 % 25.18 % 24.20 % - % - % - % - QoQ % -0.48% 0.12% 4.05% 0.00% 0.00% 0.00% - Horiz. % 103.68% 104.17% 104.05% 100.00% - - -
Total Cost 65,536 61,176 57,774 32,352 0 0 0 - QoQ % 7.13% 5.89% 78.58% 0.00% 0.00% 0.00% - Horiz. % 202.57% 189.09% 178.58% 100.00% - - -
Net Worth 101,004 97,669 93,128 88,506 8,519 54,165 6,799 501.31% QoQ % 3.41% 4.88% 5.22% 938.82% -84.27% 696.58% - Horiz. % 1,485.41% 1,436.36% 1,369.57% 1,301.60% 125.30% 796.58% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 101,004 97,669 93,128 88,506 8,519 54,165 6,799 501.31% QoQ % 3.41% 4.88% 5.22% 938.82% -84.27% 696.58% - Horiz. % 1,485.41% 1,436.36% 1,369.57% 1,301.60% 125.30% 796.58% 100.00%
NOSH 832,682 832,649 835,229 832,608 495,342 445,809 395,336 64.09% QoQ % 0.00% -0.31% 0.31% 68.09% 11.11% 12.77% - Horiz. % 210.63% 210.62% 211.27% 210.61% 125.30% 112.77% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.65 % 23.53 % 23.96 % 33.25 % - % - % - % - QoQ % -3.74% -1.79% -27.94% 0.00% 0.00% 0.00% - Horiz. % 68.12% 70.77% 72.06% 100.00% - - -
ROE 19.00 % 19.27 % 19.55 % 18.21 % - % - % - % - QoQ % -1.40% -1.43% 7.36% 0.00% 0.00% 0.00% - Horiz. % 104.34% 105.82% 107.36% 100.00% - - -
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.17 9.61 9.10 5.82 - - - - QoQ % 5.83% 5.60% 56.36% 0.00% 0.00% 0.00% - Horiz. % 174.74% 165.12% 156.36% 100.00% - - -
EPS 2.30 2.27 2.18 1.92 0.00 0.00 0.00 - QoQ % 1.32% 4.13% 13.54% 0.00% 0.00% 0.00% - Horiz. % 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 0.1213 0.1173 0.1115 0.1063 0.0172 0.1215 0.0172 266.45% QoQ % 3.41% 5.20% 4.89% 518.02% -85.84% 606.40% - Horiz. % 705.23% 681.98% 648.26% 618.02% 100.00% 706.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.73 1.63 1.55 0.99 - - - - QoQ % 6.13% 5.16% 56.57% 0.00% 0.00% 0.00% - Horiz. % 174.75% 164.65% 156.57% 100.00% - - -
EPS 0.39 0.38 0.37 0.33 0.00 0.00 0.00 - QoQ % 2.63% 2.70% 12.12% 0.00% 0.00% 0.00% - Horiz. % 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 0.0206 0.0200 0.0190 0.0181 0.0017 0.0111 0.0014 497.54% QoQ % 3.00% 5.26% 4.97% 964.71% -84.68% 692.86% - Horiz. % 1,471.43% 1,428.57% 1,357.14% 1,292.86% 121.43% 792.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.6050 0.6850 0.8200 0.3150 0.3000 0.1900 0.1800 -
P/RPS 5.95 7.13 9.01 5.41 0.00 0.00 0.00 - QoQ % -16.55% -20.87% 66.54% 0.00% 0.00% 0.00% - Horiz. % 109.98% 131.79% 166.54% 100.00% - - -
P/EPS 26.25 30.30 37.61 16.27 0.00 0.00 0.00 - QoQ % -13.37% -19.44% 131.16% 0.00% 0.00% 0.00% - Horiz. % 161.34% 186.23% 231.16% 100.00% - - -
EY 3.81 3.30 2.66 6.14 0.00 0.00 0.00 - QoQ % 15.45% 24.06% -56.68% 0.00% 0.00% 0.00% - Horiz. % 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 4.99 5.84 7.35 2.96 17.44 1.56 10.47 -38.90% QoQ % -14.55% -20.54% 148.31% -83.03% 1,017.95% -85.10% - Horiz. % 47.66% 55.78% 70.20% 28.27% 166.57% 14.90% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 30/08/17 26/05/17 28/02/17 22/11/16 30/08/16 -
Price 0.6200 0.6000 0.8350 0.5150 0.3650 0.2800 0.2300 -
P/RPS 6.09 6.24 9.18 8.85 0.00 0.00 0.00 - QoQ % -2.40% -32.03% 3.73% 0.00% 0.00% 0.00% - Horiz. % 68.81% 70.51% 103.73% 100.00% - - -
P/EPS 26.90 26.54 38.30 26.61 0.00 0.00 0.00 - QoQ % 1.36% -30.70% 43.93% 0.00% 0.00% 0.00% - Horiz. % 101.09% 99.74% 143.93% 100.00% - - -
EY 3.72 3.77 2.61 3.76 0.00 0.00 0.00 - QoQ % -1.33% 44.44% -30.59% 0.00% 0.00% 0.00% - Horiz. % 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 5.11 5.12 7.49 4.84 21.22 2.30 13.37 -47.24% QoQ % -0.20% -31.64% 54.75% -77.19% 822.61% -82.80% - Horiz. % 38.22% 38.29% 56.02% 36.20% 158.71% 17.20% 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
ACCSOFT 2017 - 1st Quarter Report.pdf 
