[LAMBO] QoQ Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 24,730 21,129 22,009 24,723 22,011 25,874 12,117 60.83% QoQ % 17.04% -4.00% -10.98% 12.32% -14.93% 113.53% - Horiz. % 204.09% 174.37% 181.64% 204.04% 181.65% 213.53% 100.00%
PBT 6,135 5,827 5,761 6,737 6,711 6,853 5,315 10.03% QoQ % 5.29% 1.15% -14.49% 0.39% -2.07% 28.94% - Horiz. % 115.43% 109.63% 108.39% 126.75% 126.27% 128.94% 100.00%
Tax -1,656 -1,540 -1,544 -1,667 -1,696 -1,779 -1,286 18.34% QoQ % -7.53% 0.26% 7.38% 1.71% 4.67% -38.34% - Horiz. % 128.77% 119.75% 120.06% 129.63% 131.88% 138.34% 100.00%
NP 4,479 4,287 4,217 5,070 5,015 5,074 4,029 7.31% QoQ % 4.48% 1.66% -16.82% 1.10% -1.16% 25.94% - Horiz. % 111.17% 106.40% 104.67% 125.84% 124.47% 125.94% 100.00%
NP to SH 4,497 4,303 4,217 5,070 5,015 5,074 4,029 7.59% QoQ % 4.51% 2.04% -16.82% 1.10% -1.16% 25.94% - Horiz. % 111.62% 106.80% 104.67% 125.84% 124.47% 125.94% 100.00%
Tax Rate 26.99 % 26.43 % 26.80 % 24.74 % 25.27 % 25.96 % 24.20 % 7.54% QoQ % 2.12% -1.38% 8.33% -2.10% -2.66% 7.27% - Horiz. % 111.53% 109.21% 110.74% 102.23% 104.42% 107.27% 100.00%
Total Cost 20,251 16,842 17,792 19,653 16,996 20,800 8,088 84.29% QoQ % 20.24% -5.34% -9.47% 15.63% -18.29% 157.17% - Horiz. % 250.38% 208.23% 219.98% 242.99% 210.14% 257.17% 100.00%
Net Worth 110,761 107,777 104,436 101,004 97,669 92,746 88,506 16.11% QoQ % 2.77% 3.20% 3.40% 3.41% 5.31% 4.79% - Horiz. % 125.15% 121.77% 118.00% 114.12% 110.35% 104.79% 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 92,746 88,506 16.11% QoQ % 2.77% 3.20% 3.40% 3.41% 5.31% 4.79% - Horiz. % 125.15% 121.77% 118.00% 114.12% 110.35% 104.79% 100.00%
NOSH 1,795,167 1,645,464 1,196,298 832,682 832,649 831,803 832,608 66.82% QoQ % 9.10% 37.55% 43.67% 0.00% 0.10% -0.10% - Horiz. % 215.61% 197.63% 143.68% 100.01% 100.00% 99.90% 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 18.11 % 20.29 % 19.16 % 20.51 % 22.78 % 19.61 % 33.25 % -33.28% QoQ % -10.74% 5.90% -6.58% -9.96% 16.17% -41.02% - Horiz. % 54.47% 61.02% 57.62% 61.68% 68.51% 58.98% 100.00%
ROE 4.06 % 3.99 % 4.04 % 5.02 % 5.13 % 5.47 % 4.55 % -7.31% QoQ % 1.75% -1.24% -19.52% -2.14% -6.22% 20.22% - Horiz. % 89.23% 87.69% 88.79% 110.33% 112.75% 120.22% 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 1.38 1.28 1.84 2.97 2.64 3.11 1.46 -3.68% QoQ % 7.81% -30.43% -38.05% 12.50% -15.11% 113.01% - Horiz. % 94.52% 87.67% 126.03% 203.42% 180.82% 213.01% 100.00%
EPS 0.25 0.26 0.35 0.61 0.60 0.61 0.48 -35.24% QoQ % -3.85% -25.71% -42.62% 1.67% -1.64% 27.08% - Horiz. % 52.08% 54.17% 72.92% 127.08% 125.00% 127.08% 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 - 4,275,316 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.58 0.49 0.51 0.58 0.51 0.61 0.28 62.43% QoQ % 18.37% -3.92% -12.07% 13.73% -16.39% 117.86% - Horiz. % 207.14% 175.00% 182.14% 207.14% 182.14% 217.86% 100.00%
EPS 0.11 0.10 0.10 0.12 0.12 0.12 0.09 14.30% QoQ % 10.00% 0.00% -16.67% 0.00% 0.00% 33.33% - Horiz. % 122.22% 111.11% 111.11% 133.33% 133.33% 133.33% 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 0.0259 0.0252 0.0244 0.0236 0.0228 0.0217 0.0207 16.10% QoQ % 2.78% 3.28% 3.39% 3.51% 5.07% 4.83% - Horiz. % 125.12% 121.74% 117.87% 114.01% 110.14% 104.83% 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 10.89 11.29 8.97 20.38 25.91 26.36 21.64 -36.71% QoQ % -3.54% 25.86% -55.99% -21.34% -1.71% 21.81% - Horiz. % 50.32% 52.17% 41.45% 94.18% 119.73% 121.81% 100.00%
P/EPS 59.88 55.45 46.81 99.36 113.73 134.43 65.10 -5.41% QoQ % 7.99% 18.46% -52.89% -12.64% -15.40% 106.50% - Horiz. % 91.98% 85.18% 71.90% 152.63% 174.70% 206.50% 100.00%
EY 1.67 1.80 2.14 1.01 0.88 0.74 1.54 5.55% QoQ % -7.22% -15.89% 111.88% 14.77% 18.92% -51.95% - Horiz. % 108.44% 116.88% 138.96% 65.58% 57.14% 48.05% 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 10.53 10.90 7.88 20.88 22.70 26.84 35.39 -55.40% QoQ % -3.39% 38.32% -62.26% -8.02% -15.42% -24.16% - Horiz. % 29.75% 30.80% 22.27% 59.00% 64.14% 75.84% 100.00%
P/EPS 57.88 53.54 41.13 101.83 99.62 136.89 106.43 -33.35% QoQ % 8.11% 30.17% -59.61% 2.22% -27.23% 28.62% - Horiz. % 54.38% 50.31% 38.65% 95.68% 93.60% 128.62% 100.00%
EY 1.73 1.87 2.43 0.98 1.00 0.73 0.94 50.12% QoQ % -7.49% -23.05% 147.96% -2.00% 36.99% -22.34% - Horiz. % 184.04% 198.94% 258.51% 104.26% 106.38% 77.66% 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.
Comment
ACCSOFT 2017 - 4th Quarter Report - FINAL.pdf 
