Highlights

[LBS] QoQ Quarter Result on 2018-09-30 [#3]

Stock [LBS]: LBS BINA GROUP BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     15.93%    YoY -     -6.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 319,378 326,563 166,828 410,262 304,751 240,117 406,724 -14.92%
  QoQ % -2.20% 95.75% -59.34% 34.62% 26.92% -40.96% -
  Horiz. % 78.52% 80.29% 41.02% 100.87% 74.93% 59.04% 100.00%
PBT 38,102 36,592 36,986 43,616 36,891 43,314 49,499 -16.05%
  QoQ % 4.13% -1.07% -15.20% 18.23% -14.83% -12.50% -
  Horiz. % 76.98% 73.92% 74.72% 88.11% 74.53% 87.50% 100.00%
Tax -17,083 -17,544 -20,084 -15,919 -12,814 -17,254 -23,773 -19.82%
  QoQ % 2.63% 12.65% -26.16% -24.23% 25.73% 27.42% -
  Horiz. % 71.86% 73.80% 84.48% 66.96% 53.90% 72.58% 100.00%
NP 21,019 19,048 16,902 27,697 24,077 26,060 25,726 -12.64%
  QoQ % 10.35% 12.70% -38.98% 15.04% -7.61% 1.30% -
  Horiz. % 81.70% 74.04% 65.70% 107.66% 93.59% 101.30% 100.00%
NP to SH 14,023 17,684 17,109 24,137 20,820 23,044 24,316 -30.79%
  QoQ % -20.70% 3.36% -29.12% 15.93% -9.65% -5.23% -
  Horiz. % 57.67% 72.73% 70.36% 99.26% 85.62% 94.77% 100.00%
Tax Rate 44.83 % 47.94 % 54.30 % 36.50 % 34.73 % 39.83 % 48.03 % -4.50%
  QoQ % -6.49% -11.71% 48.77% 5.10% -12.80% -17.07% -
  Horiz. % 93.34% 99.81% 113.05% 75.99% 72.31% 82.93% 100.00%
Total Cost 298,359 307,515 149,926 382,565 280,674 214,057 380,998 -15.08%
  QoQ % -2.98% 105.11% -60.81% 36.30% 31.12% -43.82% -
  Horiz. % 78.31% 80.71% 39.35% 100.41% 73.67% 56.18% 100.00%
Net Worth 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 1,275,459 4.19%
  QoQ % -0.00% 9.48% 3.29% 8.35% 22.55% -29.18% -
  Horiz. % 106.33% 106.34% 97.13% 94.03% 86.79% 70.82% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 133 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 0.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 1,275,459 4.19%
  QoQ % -0.00% 9.48% 3.29% 8.35% 22.55% -29.18% -
  Horiz. % 106.33% 106.34% 97.13% 94.03% 86.79% 70.82% 100.00%
NOSH 1,558,888 1,558,930 1,423,924 1,411,008 1,287,172 1,075,320 667,780 76.25%
  QoQ % -0.00% 9.48% 0.92% 9.62% 19.70% 61.03% -
  Horiz. % 233.44% 233.45% 213.23% 211.30% 192.75% 161.03% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.58 % 5.83 % 10.13 % 6.75 % 7.90 % 10.85 % 6.33 % 2.62%
  QoQ % 12.86% -42.45% 50.07% -14.56% -27.19% 71.41% -
  Horiz. % 103.95% 92.10% 160.03% 106.64% 124.80% 171.41% 100.00%
ROE 1.03 % 1.30 % 1.38 % 2.01 % 1.88 % 2.55 % 1.91 % -33.82%
  QoQ % -20.77% -5.80% -31.34% 6.91% -26.27% 33.51% -
  Horiz. % 53.93% 68.06% 72.25% 105.24% 98.43% 133.51% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.49 20.95 11.72 29.08 23.68 22.33 60.91 -51.73%
  QoQ % -2.20% 78.75% -59.70% 22.80% 6.05% -63.34% -
  Horiz. % 33.64% 34.40% 19.24% 47.74% 38.88% 36.66% 100.00%
EPS 0.90 1.13 0.73 1.75 1.62 2.26 3.64 -60.71%
  QoQ % -20.35% 54.79% -58.29% 8.02% -28.32% -37.91% -
  Horiz. % 24.73% 31.04% 20.05% 48.08% 44.51% 62.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8700 0.8700 0.8700 0.8500 0.8600 0.8400 1.9100 -40.88%
  QoQ % 0.00% 0.00% 2.35% -1.16% 2.38% -56.02% -
  Horiz. % 45.55% 45.55% 45.55% 44.50% 45.03% 43.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.38 20.84 10.65 26.18 19.45 15.32 25.95 -14.92%
  QoQ % -2.21% 95.68% -59.32% 34.60% 26.96% -40.96% -
  Horiz. % 78.54% 80.31% 41.04% 100.89% 74.95% 59.04% 100.00%
EPS 0.89 1.13 1.09 1.54 1.33 1.47 1.55 -30.99%
  QoQ % -21.24% 3.67% -29.22% 15.79% -9.52% -5.16% -
  Horiz. % 57.42% 72.90% 70.32% 99.35% 85.81% 94.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8654 0.8655 0.7905 0.7653 0.7064 0.5764 0.8139 4.19%
  QoQ % -0.01% 9.49% 3.29% 8.34% 22.55% -29.18% -
  Horiz. % 106.33% 106.34% 97.12% 94.03% 86.79% 70.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5150 0.6350 0.6400 0.8100 0.8750 0.8800 2.3500 -
P/RPS 2.51 3.03 5.46 2.79 3.70 3.94 3.86 -25.00%
  QoQ % -17.16% -44.51% 95.70% -24.59% -6.09% 2.07% -
  Horiz. % 65.03% 78.50% 141.45% 72.28% 95.85% 102.07% 100.00%
P/EPS 57.25 55.98 53.27 47.35 54.10 41.06 64.54 -7.70%
  QoQ % 2.27% 5.09% 12.50% -12.48% 31.76% -36.38% -
  Horiz. % 88.70% 86.74% 82.54% 73.37% 83.82% 63.62% 100.00%
EY 1.75 1.79 1.88 2.11 1.85 2.44 1.55 8.45%
  QoQ % -2.23% -4.79% -10.90% 14.05% -24.18% 57.42% -
  Horiz. % 112.90% 115.48% 121.29% 136.13% 119.35% 157.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.73 0.74 0.95 1.02 1.05 1.23 -38.81%
  QoQ % -19.18% -1.35% -22.11% -6.86% -2.86% -14.63% -
  Horiz. % 47.97% 59.35% 60.16% 77.24% 82.93% 85.37% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.5250 0.5200 0.6800 0.7000 0.8950 0.8900 1.0200 -
P/RPS 2.56 2.48 5.80 2.41 3.78 3.99 1.67 33.05%
  QoQ % 3.23% -57.24% 140.66% -36.24% -5.26% 138.92% -
  Horiz. % 153.29% 148.50% 347.31% 144.31% 226.35% 238.92% 100.00%
P/EPS 58.36 45.84 56.59 40.92 55.33 41.53 28.01 63.35%
  QoQ % 27.31% -19.00% 38.29% -26.04% 33.23% 48.27% -
  Horiz. % 208.35% 163.66% 202.04% 146.09% 197.54% 148.27% 100.00%
EY 1.71 2.18 1.77 2.44 1.81 2.41 3.57 -38.86%
  QoQ % -21.56% 23.16% -27.46% 34.81% -24.90% -32.49% -
  Horiz. % 47.90% 61.06% 49.58% 68.35% 50.70% 67.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.60 0.78 0.82 1.04 1.06 0.53 8.65%
  QoQ % 0.00% -23.08% -4.88% -21.15% -1.89% 100.00% -
  Horiz. % 113.21% 113.21% 147.17% 154.72% 196.23% 200.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers