Highlights

[LAMBO] YoY TTM Result on 2019-11-30 [#2]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 29-Jan-2021
Admission Sponsor -
Sponsor -
Financial Year 31-May-2020
Quarter 30-Nov-2019  [#2]
Profit Trend QoQ -     -57.62%    YoY -     -66.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 CAGR
Revenue 25,398 35,382 104,516 89,872 47,527 1,314 8,040 29.71%
  YoY % -28.22% -66.15% 16.29% 89.10% 3,516.97% -83.66% -
  Horiz. % 315.90% 440.07% 1,299.95% 1,117.81% 591.13% 16.34% 100.00%
PBT -23,875 8,154 23,081 25,036 21,112 -1,269 -6,395 34.70%
  YoY % -392.80% -64.67% -7.81% 18.59% 1,763.67% 80.16% -
  Horiz. % 373.34% -127.51% -360.92% -391.49% -330.13% 19.84% 100.00%
Tax -248 -2,566 -6,607 -6,447 -5,316 0 -1,828 -36.35%
  YoY % 90.34% 61.16% -2.48% -21.28% 0.00% 0.00% -
  Horiz. % 13.57% 140.37% 361.43% 352.68% 290.81% -0.00% 100.00%
NP -24,123 5,588 16,474 18,589 15,796 -1,269 -8,223 27.56%
  YoY % -531.69% -66.08% -11.38% 17.68% 1,344.76% 84.57% -
  Horiz. % 293.36% -67.96% -200.34% -226.06% -192.10% 15.43% 100.00%
NP to SH -24,106 5,600 16,518 18,605 15,796 -1,281 -8,223 27.54%
  YoY % -530.46% -66.10% -11.22% 17.78% 1,333.10% 84.42% -
  Horiz. % 293.15% -68.10% -200.88% -226.26% -192.10% 15.58% 100.00%
Tax Rate - % 31.47 % 28.63 % 25.75 % 25.18 % - % - % -
  YoY % 0.00% 9.92% 11.18% 2.26% 0.00% 0.00% -
  Horiz. % 0.00% 124.98% 113.70% 102.26% 100.00% - -
Total Cost 49,521 29,794 88,042 71,283 31,731 2,583 16,263 28.64%
  YoY % 66.21% -66.16% 23.51% 124.65% 1,128.46% -84.12% -
  Horiz. % 304.50% 183.20% 541.36% 438.31% 195.11% 15.88% 100.00%
Net Worth 166,659 - 124,144 107,777 92,746 6,257 49,394 31.66%
  YoY % 0.00% 0.00% 15.19% 16.21% 1,382.14% -87.33% -
  Horiz. % 337.41% 0.00% 251.33% 218.20% 187.77% 12.67% 100.00%
Dividend
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 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
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 CAGR
Net Worth 166,659 - 124,144 107,777 92,746 6,257 49,394 31.66%
  YoY % 0.00% 0.00% 15.19% 16.21% 1,382.14% -87.33% -
  Horiz. % 337.41% 0.00% 251.33% 218.20% 187.77% 12.67% 100.00%
NOSH 3,069,230 2,101,103 2,100,587 1,645,464 831,803 224,285 395,471 58.95%
  YoY % 46.08% 0.02% 27.66% 97.82% 270.87% -43.29% -
  Horiz. % 776.09% 531.29% 531.16% 416.08% 210.33% 56.71% 100.00%
Ratio Analysis
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 CAGR
NP Margin -94.98 % 15.79 % 15.76 % 20.68 % 33.24 % -96.58 % -102.28 % -1.66%
  YoY % -701.52% 0.19% -23.79% -37.79% 134.42% 5.57% -
  Horiz. % 92.86% -15.44% -15.41% -20.22% -32.50% 94.43% 100.00%
ROE -14.46 % - % 13.31 % 17.26 % 17.03 % -20.47 % -16.65 % -3.14%
  YoY % 0.00% 0.00% -22.89% 1.35% 183.19% -22.94% -
  Horiz. % 86.85% 0.00% -79.94% -103.66% -102.28% 122.94% 100.00%
Per Share
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 CAGR
RPS 0.83 1.68 4.98 5.46 5.71 0.59 2.03 -18.31%
  YoY % -50.60% -66.27% -8.79% -4.38% 867.80% -70.94% -
  Horiz. % 40.89% 82.76% 245.32% 268.97% 281.28% 29.06% 100.00%
EPS -0.79 0.27 0.79 1.13 1.90 -0.57 -2.08 -19.66%
  YoY % -392.59% -65.82% -30.09% -40.53% 433.33% 72.60% -
  Horiz. % 37.98% -12.98% -37.98% -54.33% -91.35% 27.40% 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 0.0543 - 0.0591 0.0655 0.1115 0.0279 0.1249 -17.17%
  YoY % 0.00% 0.00% -9.77% -41.26% 299.64% -77.66% -
  Horiz. % 43.47% 0.00% 47.32% 52.44% 89.27% 22.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 199,515
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 CAGR
RPS 12.73 17.73 52.38 45.05 23.82 0.66 4.03 29.71%
  YoY % -28.20% -66.15% 16.27% 89.13% 3,509.09% -83.62% -
  Horiz. % 315.88% 439.95% 1,299.75% 1,117.87% 591.07% 16.38% 100.00%
EPS -12.08 2.81 8.28 9.33 7.92 -0.64 -4.12 27.54%
  YoY % -529.89% -66.06% -11.25% 17.80% 1,337.50% 84.47% -
  Horiz. % 293.20% -68.20% -200.97% -226.46% -192.23% 15.53% 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 0.8353 - 0.6222 0.5402 0.4649 0.0314 0.2476 31.65%
  YoY % 0.00% 0.00% 15.18% 16.20% 1,380.57% -87.32% -
  Horiz. % 337.36% 0.00% 251.29% 218.17% 187.76% 12.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 CAGR
Date 30/11/20 29/11/19 28/06/19 29/06/18 30/06/17 31/12/15 30/06/16 -
Price 0.0350 0.0350 0.0650 0.1450 0.8200 0.1800 0.1800 -
P/RPS 4.23 2.08 1.31 2.65 14.35 30.72 8.85 -15.38%
  YoY % 103.37% 58.78% -50.57% -81.53% -53.29% 247.12% -
  Horiz. % 47.80% 23.50% 14.80% 29.94% 162.15% 347.12% 100.00%
P/EPS -4.46 13.13 8.27 12.82 43.18 -31.52 -8.66 -13.93%
  YoY % -133.97% 58.77% -35.49% -70.31% 236.99% -263.97% -
  Horiz. % 51.50% -151.62% -95.50% -148.04% -498.61% 363.97% 100.00%
EY -22.44 7.62 12.10 7.80 2.32 -3.17 -11.55 16.21%
  YoY % -394.49% -37.02% 55.13% 236.21% 173.19% 72.55% -
  Horiz. % 194.29% -65.97% -104.76% -67.53% -20.09% 27.45% 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 0.64 0.00 1.10 2.21 7.35 6.45 1.44 -16.76%
  YoY % 0.00% 0.00% -50.23% -69.93% 13.95% 347.92% -
  Horiz. % 44.44% 0.00% 76.39% 153.47% 510.42% 447.92% 100.00%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 CAGR
Date 29/01/21 - 29/08/19 28/08/18 30/08/17 26/02/16 30/08/16 -
Price 0.0300 0.0000 0.0500 0.1400 0.8350 0.2150 0.2300 -
P/RPS 3.63 0.00 1.00 2.56 14.61 36.70 11.31 -22.66%
  YoY % 0.00% 0.00% -60.94% -82.48% -60.19% 224.49% -
  Horiz. % 32.10% 0.00% 8.84% 22.63% 129.18% 324.49% 100.00%
P/EPS -3.82 0.00 6.36 12.38 43.97 -37.64 -11.06 -21.37%
  YoY % 0.00% 0.00% -48.63% -71.84% 216.82% -240.33% -
  Horiz. % 34.54% -0.00% -57.50% -111.93% -397.56% 340.33% 100.00%
EY -26.18 0.00 15.73 8.08 2.27 -2.66 -9.04 27.18%
  YoY % 0.00% 0.00% 94.68% 255.95% 185.34% 70.58% -
  Horiz. % 289.60% -0.00% -174.00% -89.38% -25.11% 29.42% 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 0.55 0.00 0.85 2.14 7.49 7.71 1.84 -23.90%
  YoY % 0.00% 0.00% -60.28% -71.43% -2.85% 319.02% -
  Horiz. % 29.89% 0.00% 46.20% 116.30% 407.07% 419.02% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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