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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 166,828 410,262 304,751 240,117 406,724 351,974 356,090 -39.60%
  QoQ % -59.34% 34.62% 26.92% -40.96% 15.56% -1.16% -
  Horiz. % 46.85% 115.21% 85.58% 67.43% 114.22% 98.84% 100.00%
PBT 36,986 43,616 36,891 43,314 49,499 48,169 50,587 -18.80%
  QoQ % -15.20% 18.23% -14.83% -12.50% 2.76% -4.78% -
  Horiz. % 73.11% 86.22% 72.93% 85.62% 97.85% 95.22% 100.00%
Tax -20,084 -15,919 -12,814 -17,254 -23,773 -18,088 -19,015 3.70%
  QoQ % -26.16% -24.23% 25.73% 27.42% -31.43% 4.88% -
  Horiz. % 105.62% 83.72% 67.39% 90.74% 125.02% 95.12% 100.00%
NP 16,902 27,697 24,077 26,060 25,726 30,081 31,572 -33.99%
  QoQ % -38.98% 15.04% -7.61% 1.30% -14.48% -4.72% -
  Horiz. % 53.53% 87.73% 76.26% 82.54% 81.48% 95.28% 100.00%
NP to SH 17,109 24,137 20,820 23,044 24,316 25,883 28,431 -28.66%
  QoQ % -29.12% 15.93% -9.65% -5.23% -6.05% -8.96% -
  Horiz. % 60.18% 84.90% 73.23% 81.05% 85.53% 91.04% 100.00%
Tax Rate 54.30 % 36.50 % 34.73 % 39.83 % 48.03 % 37.55 % 37.59 % 27.70%
  QoQ % 48.77% 5.10% -12.80% -17.07% 27.91% -0.11% -
  Horiz. % 144.45% 97.10% 92.39% 105.96% 127.77% 99.89% 100.00%
Total Cost 149,926 382,565 280,674 214,057 380,998 321,893 324,518 -40.15%
  QoQ % -60.81% 36.30% 31.12% -43.82% 18.36% -0.81% -
  Horiz. % 46.20% 117.89% 86.49% 65.96% 117.40% 99.19% 100.00%
Net Worth 1,238,813 1,199,356 1,106,967 903,268 1,275,459 1,294,149 1,208,153 1.68%
  QoQ % 3.29% 8.35% 22.55% -29.18% -1.44% 7.12% -
  Horiz. % 102.54% 99.27% 91.62% 74.76% 105.57% 107.12% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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% 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% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,238,813 1,199,356 1,106,967 903,268 1,275,459 1,294,149 1,208,153 1.68%
  QoQ % 3.29% 8.35% 22.55% -29.18% -1.44% 7.12% -
  Horiz. % 102.54% 99.27% 91.62% 74.76% 105.57% 107.12% 100.00%
NOSH 1,423,924 1,411,008 1,287,172 1,075,320 667,780 663,666 656,605 67.31%
  QoQ % 0.92% 9.62% 19.70% 61.03% 0.62% 1.08% -
  Horiz. % 216.86% 214.89% 196.03% 163.77% 101.70% 101.08% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.13 % 6.75 % 7.90 % 10.85 % 6.33 % 8.55 % 8.87 % 9.23%
  QoQ % 50.07% -14.56% -27.19% 71.41% -25.96% -3.61% -
  Horiz. % 114.21% 76.10% 89.06% 122.32% 71.36% 96.39% 100.00%
ROE 1.38 % 2.01 % 1.88 % 2.55 % 1.91 % 2.00 % 2.35 % -29.81%
  QoQ % -31.34% 6.91% -26.27% 33.51% -4.50% -14.89% -
  Horiz. % 58.72% 85.53% 80.00% 108.51% 81.28% 85.11% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.72 29.08 23.68 22.33 60.91 53.03 54.23 -63.89%
  QoQ % -59.70% 22.80% 6.05% -63.34% 14.86% -2.21% -
  Horiz. % 21.61% 53.62% 43.67% 41.18% 112.32% 97.79% 100.00%
EPS 0.73 1.75 1.62 2.26 3.64 3.90 4.33 -69.38%
  QoQ % -58.29% 8.02% -28.32% -37.91% -6.67% -9.93% -
  Horiz. % 16.86% 40.42% 37.41% 52.19% 84.06% 90.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8700 0.8500 0.8600 0.8400 1.9100 1.9500 1.8400 -39.22%
  QoQ % 2.35% -1.16% 2.38% -56.02% -2.05% 5.98% -
  Horiz. % 47.28% 46.20% 46.74% 45.65% 103.80% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,343,698
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.70 26.32 19.55 15.40 26.09 22.58 22.84 -39.60%
  QoQ % -59.35% 34.63% 26.95% -40.97% 15.54% -1.14% -
  Horiz. % 46.85% 115.24% 85.60% 67.43% 114.23% 98.86% 100.00%
EPS 1.10 1.55 1.34 1.48 1.56 1.66 1.82 -28.45%
  QoQ % -29.03% 15.67% -9.46% -5.13% -6.02% -8.79% -
  Horiz. % 60.44% 85.16% 73.63% 81.32% 85.71% 91.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7946 0.7693 0.7100 0.5794 0.8181 0.8301 0.7749 1.68%
  QoQ % 3.29% 8.35% 22.54% -29.18% -1.45% 7.12% -
  Horiz. % 102.54% 99.28% 91.62% 74.77% 105.57% 107.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6400 0.8100 0.8750 0.8800 2.3500 1.7900 2.0100 -
P/RPS 5.46 2.79 3.70 3.94 3.86 3.38 3.71 29.29%
  QoQ % 95.70% -24.59% -6.09% 2.07% 14.20% -8.89% -
  Horiz. % 147.17% 75.20% 99.73% 106.20% 104.04% 91.11% 100.00%
P/EPS 53.27 47.35 54.10 41.06 64.54 45.90 46.42 9.58%
  QoQ % 12.50% -12.48% 31.76% -36.38% 40.61% -1.12% -
  Horiz. % 114.76% 102.00% 116.54% 88.45% 139.03% 98.88% 100.00%
EY 1.88 2.11 1.85 2.44 1.55 2.18 2.15 -8.54%
  QoQ % -10.90% 14.05% -24.18% 57.42% -28.90% 1.40% -
  Horiz. % 87.44% 98.14% 86.05% 113.49% 72.09% 101.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.74 0.95 1.02 1.05 1.23 0.92 1.09 -22.70%
  QoQ % -22.11% -6.86% -2.86% -14.63% 33.70% -15.60% -
  Horiz. % 67.89% 87.16% 93.58% 96.33% 112.84% 84.40% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 -
Price 0.6800 0.7000 0.8950 0.8900 1.0200 2.1800 1.9000 -
P/RPS 5.80 2.41 3.78 3.99 1.67 4.11 3.50 39.91%
  QoQ % 140.66% -36.24% -5.26% 138.92% -59.37% 17.43% -
  Horiz. % 165.71% 68.86% 108.00% 114.00% 47.71% 117.43% 100.00%
P/EPS 56.59 40.92 55.33 41.53 28.01 55.90 43.88 18.43%
  QoQ % 38.29% -26.04% 33.23% 48.27% -49.89% 27.39% -
  Horiz. % 128.97% 93.25% 126.09% 94.64% 63.83% 127.39% 100.00%
EY 1.77 2.44 1.81 2.41 3.57 1.79 2.28 -15.49%
  QoQ % -27.46% 34.81% -24.90% -32.49% 99.44% -21.49% -
  Horiz. % 77.63% 107.02% 79.39% 105.70% 156.58% 78.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.78 0.82 1.04 1.06 0.53 1.12 1.03 -16.88%
  QoQ % -4.88% -21.15% -1.89% 100.00% -52.68% 8.74% -
  Horiz. % 75.73% 79.61% 100.97% 102.91% 51.46% 108.74% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers