Highlights

[LAMBO] YoY TTM Result on 2016-06-30 [#2]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -578.92%    YoY -     -553.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Revenue 104,516 89,872 47,527 8,040 1,460 1,161 1,108 101.31%
  YoY % 16.29% 89.10% 491.13% 450.68% 25.75% 4.78% -
  Horiz. % 9,432.85% 8,111.19% 4,289.44% 725.63% 131.77% 104.78% 100.00%
PBT 23,081 25,036 21,112 -6,395 -3,360 -2,108 -2,190 -
  YoY % -7.81% 18.59% 430.13% -90.33% -59.39% 3.74% -
  Horiz. % -1,053.93% -1,143.20% -964.02% 292.01% 153.42% 96.26% 100.00%
Tax -6,607 -6,447 -5,316 -1,828 0 0 -14 157.90%
  YoY % -2.48% -21.28% -190.81% 0.00% 0.00% 0.00% -
  Horiz. % 47,192.86% 46,050.00% 37,971.43% 13,057.14% -0.00% -0.00% 100.00%
NP 16,474 18,589 15,796 -8,223 -3,360 -2,108 -2,204 -
  YoY % -11.38% 17.68% 292.10% -144.73% -59.39% 4.36% -
  Horiz. % -747.46% -843.42% -716.70% 373.09% 152.45% 95.64% 100.00%
NP to SH 16,518 18,605 15,796 -8,223 -3,360 -2,107 -2,172 -
  YoY % -11.22% 17.78% 292.10% -144.73% -59.47% 2.99% -
  Horiz. % -760.50% -856.58% -727.26% 378.59% 154.70% 97.01% 100.00%
Tax Rate 28.63 % 25.75 % 25.18 % - % - % - % - % -
  YoY % 11.18% 2.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.70% 102.26% 100.00% - - - -
Total Cost 88,042 71,283 31,731 16,263 4,820 3,269 3,312 65.66%
  YoY % 23.51% 124.65% 95.11% 237.41% 47.45% -1.30% -
  Horiz. % 2,658.27% 2,152.26% 958.06% 491.03% 145.53% 98.70% 100.00%
Net Worth 124,144 107,777 92,746 49,394 5,355 5,238 5,774 60.33%
  YoY % 15.19% 16.21% 87.77% 822.40% 2.23% -9.30% -
  Horiz. % 2,149.69% 1,866.28% 1,605.99% 855.31% 92.73% 90.70% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 124,144 107,777 92,746 49,394 5,355 5,238 5,774 60.33%
  YoY % 15.19% 16.21% 87.77% 822.40% 2.23% -9.30% -
  Horiz. % 2,149.69% 1,866.28% 1,605.99% 855.31% 92.73% 90.70% 100.00%
NOSH 2,100,587 1,645,464 831,803 395,471 169,999 180,000 164,999 47.92%
  YoY % 27.66% 97.82% 110.33% 132.63% -5.56% 9.09% -
  Horiz. % 1,273.08% 997.25% 504.12% 239.68% 103.03% 109.09% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.76 % 20.68 % 33.24 % -102.28 % -230.14 % -181.57 % -198.92 % -
  YoY % -23.79% -37.79% 132.50% 55.56% -26.75% 8.72% -
  Horiz. % -7.92% -10.40% -16.71% 51.42% 115.69% 91.28% 100.00%
ROE 13.31 % 17.26 % 17.03 % -16.65 % -62.75 % -40.23 % -37.61 % -
  YoY % -22.89% 1.35% 202.28% 73.47% -55.98% -6.97% -
  Horiz. % -35.39% -45.89% -45.28% 44.27% 166.84% 106.97% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.98 5.46 5.71 2.03 0.86 0.65 0.67 36.16%
  YoY % -8.79% -4.38% 181.28% 136.05% 32.31% -2.99% -
  Horiz. % 743.28% 814.93% 852.24% 302.99% 128.36% 97.01% 100.00%
EPS 0.79 1.13 1.90 -2.08 -1.98 -1.17 -1.32 -
  YoY % -30.09% -40.53% 191.35% -5.05% -69.23% 11.36% -
  Horiz. % -59.85% -85.61% -143.94% 157.58% 150.00% 88.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0591 0.0655 0.1115 0.1249 0.0315 0.0291 0.0350 8.40%
  YoY % -9.77% -41.26% -10.73% 296.51% 8.25% -16.86% -
  Horiz. % 168.86% 187.14% 318.57% 356.86% 90.00% 83.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 199,515
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.38 45.05 23.82 4.03 0.73 0.58 0.56 101.04%
  YoY % 16.27% 89.13% 491.07% 452.05% 25.86% 3.57% -
  Horiz. % 9,353.57% 8,044.64% 4,253.57% 719.64% 130.36% 103.57% 100.00%
EPS 8.28 9.33 7.92 -4.12 -1.68 -1.06 -1.09 -
  YoY % -11.25% 17.80% 292.23% -145.24% -58.49% 2.75% -
  Horiz. % -759.63% -855.96% -726.61% 377.98% 154.13% 97.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6222 0.5402 0.4649 0.2476 0.0268 0.0263 0.0289 60.37%
  YoY % 15.18% 16.20% 87.76% 823.88% 1.90% -9.00% -
  Horiz. % 2,152.94% 1,869.20% 1,608.65% 856.75% 92.73% 91.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 -
Price 0.0650 0.1450 0.8200 0.1800 0.1300 0.1050 0.0900 -
P/RPS 1.31 2.65 14.35 8.85 15.14 16.28 13.40 -30.08%
  YoY % -50.57% -81.53% 62.15% -41.55% -7.00% 21.49% -
  Horiz. % 9.78% 19.78% 107.09% 66.04% 112.99% 121.49% 100.00%
P/EPS 8.27 12.82 43.18 -8.66 -6.58 -8.97 -6.84 -
  YoY % -35.49% -70.31% 598.61% -31.61% 26.64% -31.14% -
  Horiz. % -120.91% -187.43% -631.29% 126.61% 96.20% 131.14% 100.00%
EY 12.10 7.80 2.32 -11.55 -15.20 -11.15 -14.63 -
  YoY % 55.13% 236.21% 120.09% 24.01% -36.32% 23.79% -
  Horiz. % -82.71% -53.32% -15.86% 78.95% 103.90% 76.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.10 2.21 7.35 1.44 4.13 3.61 2.57 -12.24%
  YoY % -50.23% -69.93% 410.42% -65.13% 14.40% 40.47% -
  Horiz. % 42.80% 85.99% 285.99% 56.03% 160.70% 140.47% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 28/08/18 30/08/17 30/08/16 27/02/15 27/02/14 27/02/13 -
Price 0.0500 0.1400 0.8350 0.2300 0.1400 0.1200 0.0900 -
P/RPS 1.00 2.56 14.61 11.31 16.30 18.60 13.40 -32.92%
  YoY % -60.94% -82.48% 29.18% -30.61% -12.37% 38.81% -
  Horiz. % 7.46% 19.10% 109.03% 84.40% 121.64% 138.81% 100.00%
P/EPS 6.36 12.38 43.97 -11.06 -7.08 -10.25 -6.84 -
  YoY % -48.63% -71.84% 497.56% -56.21% 30.93% -49.85% -
  Horiz. % -92.98% -180.99% -642.84% 161.70% 103.51% 149.85% 100.00%
EY 15.73 8.08 2.27 -9.04 -14.12 -9.75 -14.63 -
  YoY % 94.68% 255.95% 125.11% 35.98% -44.82% 33.36% -
  Horiz. % -107.52% -55.23% -15.52% 61.79% 96.51% 66.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.85 2.14 7.49 1.84 4.44 4.12 2.57 -15.66%
  YoY % -60.28% -71.43% 307.07% -58.56% 7.77% 60.31% -
  Horiz. % 33.07% 83.27% 291.44% 71.60% 172.76% 160.31% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

436  389  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.755+0.035 
 SAUDEE 0.09-0.015 
 ASB 0.1650.00 
 SERBADK 0.41+0.005 
 BCMALL 0.155+0.005 
 SEAL 0.425+0.035 
 PAOS-WA 0.125-0.01 
 HWATAI 1.14+0.11 
 KANGER 0.065+0.005 
 PUC 0.17-0.015 
PARTNERS & BROKERS