[LAMBO] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 0 25,639 24,608 24,730 21,129 22,009 24,723 - QoQ % 0.00% 4.19% -0.49% 17.04% -4.00% -10.98% - Horiz. % 0.00% 103.71% 99.53% 100.03% 85.46% 89.02% 100.00%
PBT 0 5,420 5,316 6,135 5,827 5,761 6,737 - QoQ % 0.00% 1.96% -13.35% 5.29% 1.15% -14.49% - Horiz. % 0.00% 80.45% 78.91% 91.06% 86.49% 85.51% 100.00%
Tax 0 -1,607 -1,536 -1,656 -1,540 -1,544 -1,667 - QoQ % 0.00% -4.62% 7.25% -7.53% 0.26% 7.38% - Horiz. % -0.00% 96.40% 92.14% 99.34% 92.38% 92.62% 100.00%
NP 0 3,813 3,780 4,479 4,287 4,217 5,070 - QoQ % 0.00% 0.87% -15.61% 4.48% 1.66% -16.82% - Horiz. % 0.00% 75.21% 74.56% 88.34% 84.56% 83.18% 100.00%
NP to SH 0 3,816 3,797 4,497 4,303 4,217 5,070 - QoQ % 0.00% 0.50% -15.57% 4.51% 2.04% -16.82% - Horiz. % 0.00% 75.27% 74.89% 88.70% 84.87% 83.18% 100.00%
Tax Rate - % 29.65 % 28.89 % 26.99 % 26.43 % 26.80 % 24.74 % - QoQ % 0.00% 2.63% 7.04% 2.12% -1.38% 8.33% - Horiz. % 0.00% 119.85% 116.77% 109.09% 106.83% 108.33% 100.00%
Total Cost 0 21,826 20,828 20,251 16,842 17,792 19,653 - QoQ % 0.00% 4.79% 2.85% 20.24% -5.34% -9.47% - Horiz. % 0.00% 111.06% 105.98% 103.04% 85.70% 90.53% 100.00%
Net Worth 115,237 120,694 114,594 110,761 107,777 104,436 101,004 9.77% QoQ % -4.52% 5.32% 3.46% 2.77% 3.20% 3.40% - Horiz. % 114.09% 119.49% 113.45% 109.66% 106.71% 103.40% 100.00%
Dividend 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 115,237 120,694 114,594 110,761 107,777 104,436 101,004 9.77% QoQ % -4.52% 5.32% 3.46% 2.77% 3.20% 3.40% - Horiz. % 114.09% 119.49% 113.45% 109.66% 106.71% 103.40% 100.00%
NOSH 2,099,039 2,099,039 1,869,404 1,795,167 1,645,464 1,196,298 832,682 92.33% QoQ % 0.00% 12.28% 4.14% 9.10% 37.55% 43.67% - Horiz. % 252.08% 252.08% 224.50% 215.59% 197.61% 143.67% 100.00%
Ratio Analysis 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin - % 14.87 % 15.36 % 18.11 % 20.29 % 19.16 % 20.51 % - QoQ % 0.00% -3.19% -15.18% -10.74% 5.90% -6.58% - Horiz. % 0.00% 72.50% 74.89% 88.30% 98.93% 93.42% 100.00%
ROE - % 3.16 % 3.31 % 4.06 % 3.99 % 4.04 % 5.02 % - QoQ % 0.00% -4.53% -18.47% 1.75% -1.24% -19.52% - Horiz. % 0.00% 62.95% 65.94% 80.88% 79.48% 80.48% 100.00%
Per Share 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS - 1.22 1.32 1.38 1.28 1.84 2.97 - QoQ % 0.00% -7.58% -4.35% 7.81% -30.43% -38.05% - Horiz. % 0.00% 41.08% 44.44% 46.46% 43.10% 61.95% 100.00%
EPS 0.00 0.18 0.20 0.25 0.26 0.35 0.61 - QoQ % 0.00% -10.00% -20.00% -3.85% -25.71% -42.62% - Horiz. % 0.00% 29.51% 32.79% 40.98% 42.62% 57.38% 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 0.0549 0.0575 0.0613 0.0617 0.0655 0.0873 0.1213 -42.92% QoQ % -4.52% -6.20% -0.65% -5.80% -24.97% -28.03% - Horiz. % 45.26% 47.40% 50.54% 50.87% 54.00% 71.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,275,316 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS - 0.60 0.58 0.58 0.49 0.51 0.58 - QoQ % 0.00% 3.45% 0.00% 18.37% -3.92% -12.07% - Horiz. % 0.00% 103.45% 100.00% 100.00% 84.48% 87.93% 100.00%
EPS 0.00 0.09 0.09 0.11 0.10 0.10 0.12 - QoQ % 0.00% 0.00% -18.18% 10.00% 0.00% -16.67% - Horiz. % 0.00% 75.00% 75.00% 91.67% 83.33% 83.33% 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 0.0270 0.0282 0.0268 0.0259 0.0252 0.0244 0.0236 9.99% QoQ % -4.26% 5.22% 3.47% 2.78% 3.28% 3.39% - Horiz. % 114.41% 119.49% 113.56% 109.75% 106.78% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 31/05/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0600 0.1500 0.1200 0.1500 0.1450 0.1650 0.6050 -
P/RPS 0.00 12.28 9.12 10.89 11.29 8.97 20.38 - QoQ % 0.00% 34.65% -16.25% -3.54% 25.86% -55.99% - Horiz. % 0.00% 60.26% 44.75% 53.43% 55.40% 44.01% 100.00%
P/EPS 0.00 82.51 59.08 59.88 55.45 46.81 99.36 - QoQ % 0.00% 39.66% -1.34% 7.99% 18.46% -52.89% - Horiz. % 0.00% 83.04% 59.46% 60.27% 55.81% 47.11% 100.00%
EY 0.00 1.21 1.69 1.67 1.80 2.14 1.01 - QoQ % 0.00% -28.40% 1.20% -7.22% -15.89% 111.88% - Horiz. % 0.00% 119.80% 167.33% 165.35% 178.22% 211.88% 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 1.09 2.61 1.96 2.43 2.21 1.89 4.99 -65.91% QoQ % -58.24% 33.16% -19.34% 9.95% 16.93% -62.12% - Horiz. % 21.84% 52.30% 39.28% 48.70% 44.29% 37.88% 100.00%
Price Multiplier on Announcement Date 31/05/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date - 30/05/19 28/02/19 29/11/18 28/08/18 30/05/18 27/02/18 -
Price 0.0000 0.0600 0.1350 0.1450 0.1400 0.1450 0.6200 -
P/RPS 0.00 4.91 10.26 10.53 10.90 7.88 20.88 - QoQ % 0.00% -52.14% -2.56% -3.39% 38.32% -62.26% - Horiz. % 0.00% 23.52% 49.14% 50.43% 52.20% 37.74% 100.00%
P/EPS 0.00 33.00 66.47 57.88 53.54 41.13 101.83 - QoQ % 0.00% -50.35% 14.84% 8.11% 30.17% -59.61% - Horiz. % 0.00% 32.41% 65.28% 56.84% 52.58% 40.39% 100.00%
EY 0.00 3.03 1.50 1.73 1.87 2.43 0.98 - QoQ % 0.00% 102.00% -13.29% -7.49% -23.05% 147.96% - Horiz. % 0.00% 309.18% 153.06% 176.53% 190.82% 247.96% 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 0.00 1.04 2.20 2.35 2.14 1.66 5.11 - QoQ % 0.00% -52.73% -6.38% 9.81% 28.92% -67.51% - Horiz. % 0.00% 20.35% 43.05% 45.99% 41.88% 32.49% 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 - 3rd Quarter Report.pdf 
