Highlights

[LAMBO] YoY TTM Result on 2016-09-30 [#3]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     43.03%    YoY -     -276.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 85,629 92,591 64,601 12,635 1,634 1,017 1,251 91.51%
  YoY % -7.52% 43.33% 411.29% 673.26% 60.67% -18.71% -
  Horiz. % 6,844.84% 7,401.36% 5,163.95% 1,009.99% 130.62% 81.29% 100.00%
PBT 18,890 24,460 23,099 -1,674 -2,939 -2,052 -2,323 -
  YoY % -22.77% 5.89% 1,479.87% 43.04% -43.23% 11.67% -
  Horiz. % -813.17% -1,052.95% -994.36% 72.06% 126.52% 88.33% 100.00%
Tax -5,709 -6,407 -5,829 -3,011 0 0 -18 142.42%
  YoY % 10.89% -9.92% -93.59% 0.00% 0.00% 0.00% -
  Horiz. % 31,716.67% 35,594.45% 32,383.33% 16,727.78% -0.00% -0.00% 100.00%
NP 13,181 18,053 17,270 -4,685 -2,939 -2,052 -2,341 -
  YoY % -26.99% 4.53% 468.62% -59.41% -43.23% 12.35% -
  Horiz. % -563.05% -771.17% -737.72% 200.13% 125.54% 87.65% 100.00%
NP to SH 13,213 18,087 17,270 -4,685 -2,939 -2,052 -2,313 -
  YoY % -26.95% 4.73% 468.62% -59.41% -43.23% 11.28% -
  Horiz. % -571.25% -781.97% -746.65% 202.55% 127.06% 88.72% 100.00%
Tax Rate 30.22 % 26.19 % 25.23 % - % - % - % - % -
  YoY % 15.39% 3.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.78% 103.80% 100.00% - - - -
Total Cost 72,448 74,538 47,331 17,320 4,573 3,069 3,592 58.71%
  YoY % -2.80% 57.48% 173.27% 278.74% 49.01% -14.56% -
  Horiz. % 2,016.93% 2,075.11% 1,317.68% 482.18% 127.31% 85.44% 100.00%
Net Worth 122,494 110,761 97,669 53,778 6,687 3,995 6,803 55.96%
  YoY % 10.59% 13.40% 81.61% 704.11% 67.39% -41.27% -
  Horiz. % 1,800.50% 1,628.05% 1,435.62% 790.48% 98.30% 58.73% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 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
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 122,494 110,761 97,669 53,778 6,687 3,995 6,803 55.96%
  YoY % 10.59% 13.40% 81.61% 704.11% 67.39% -41.27% -
  Horiz. % 1,800.50% 1,628.05% 1,435.62% 790.48% 98.30% 58.73% 100.00%
NOSH 2,101,103 1,795,167 832,649 442,624 217,142 154,864 174,444 46.61%
  YoY % 17.04% 115.60% 88.12% 103.84% 40.21% -11.22% -
  Horiz. % 1,204.45% 1,029.08% 477.31% 253.73% 124.48% 88.78% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.39 % 19.50 % 26.73 % -37.08 % -179.87 % -201.77 % -187.13 % -
  YoY % -21.08% -27.05% 172.09% 79.39% 10.85% -7.82% -
  Horiz. % -8.22% -10.42% -14.28% 19.82% 96.12% 107.82% 100.00%
ROE 10.79 % 16.33 % 17.68 % -8.71 % -43.94 % -51.36 % -34.00 % -
  YoY % -33.93% -7.64% 302.99% 80.18% 14.45% -51.06% -
  Horiz. % -31.74% -48.03% -52.00% 25.62% 129.24% 151.06% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.08 5.16 7.76 2.85 0.75 0.66 0.72 30.56%
  YoY % -20.93% -33.51% 172.28% 280.00% 13.64% -8.33% -
  Horiz. % 566.67% 716.67% 1,077.78% 395.83% 104.17% 91.67% 100.00%
EPS 0.63 1.01 2.07 -1.06 -1.35 -1.33 -1.33 -
  YoY % -37.62% -51.21% 295.28% 21.48% -1.50% 0.00% -
  Horiz. % -47.37% -75.94% -155.64% 79.70% 101.50% 100.00% 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 0.0583 0.0617 0.1173 0.1215 0.0308 0.0258 0.0390 6.38%
  YoY % -5.51% -47.40% -3.46% 294.48% 19.38% -33.85% -
  Horiz. % 149.49% 158.21% 300.77% 311.54% 78.97% 66.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.72 1.86 1.30 0.25 0.03 0.02 0.03 86.36%
  YoY % -7.53% 43.08% 420.00% 733.33% 50.00% -33.33% -
  Horiz. % 5,733.33% 6,200.00% 4,333.33% 833.33% 100.00% 66.67% 100.00%
EPS 0.26 0.36 0.35 -0.09 -0.06 -0.04 -0.05 -
  YoY % -27.78% 2.86% 488.89% -50.00% -50.00% 20.00% -
  Horiz. % -520.00% -720.00% -700.00% 180.00% 120.00% 80.00% 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 0.0246 0.0222 0.0196 0.0108 0.0013 0.0008 0.0014 55.38%
  YoY % 10.81% 13.27% 81.48% 730.77% 62.50% -42.86% -
  Horiz. % 1,757.14% 1,585.71% 1,400.00% 771.43% 92.86% 57.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.0500 0.1500 0.6850 0.1900 0.1600 0.1500 0.1000 -
P/RPS 1.23 2.91 8.83 6.66 21.26 22.84 13.94 -31.15%
  YoY % -57.73% -67.04% 32.58% -68.67% -6.92% 63.85% -
  Horiz. % 8.82% 20.88% 63.34% 47.78% 152.51% 163.85% 100.00%
P/EPS 7.95 14.89 33.03 -17.95 -11.82 -11.32 -7.54 -
  YoY % -46.61% -54.92% 284.01% -51.86% -4.42% -50.13% -
  Horiz. % -105.44% -197.48% -438.06% 238.06% 156.76% 150.13% 100.00%
EY 12.58 6.72 3.03 -5.57 -8.46 -8.83 -13.26 -
  YoY % 87.20% 121.78% 154.40% 34.16% 4.19% 33.41% -
  Horiz. % -94.87% -50.68% -22.85% 42.01% 63.80% 66.59% 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 0.86 2.43 5.84 1.56 5.19 5.81 2.56 -15.44%
  YoY % -64.61% -58.39% 274.36% -69.94% -10.67% 126.95% -
  Horiz. % 33.59% 94.92% 228.12% 60.94% 202.73% 226.95% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 29/11/18 29/11/17 22/11/16 01/06/15 30/05/14 28/05/13 -
Price 0.0350 0.1450 0.6000 0.2800 0.1800 0.1600 0.0900 -
P/RPS 0.86 2.81 7.73 9.81 23.92 24.36 12.55 -33.78%
  YoY % -69.40% -63.65% -21.20% -58.99% -1.81% 94.10% -
  Horiz. % 6.85% 22.39% 61.59% 78.17% 190.60% 194.10% 100.00%
P/EPS 5.57 14.39 28.93 -26.45 -13.30 -12.08 -6.79 -
  YoY % -61.29% -50.26% 209.38% -98.87% -10.10% -77.91% -
  Horiz. % -82.03% -211.93% -426.07% 389.54% 195.88% 177.91% 100.00%
EY 17.97 6.95 3.46 -3.78 -7.52 -8.28 -14.73 -
  YoY % 158.56% 100.87% 191.53% 49.73% 9.18% 43.79% -
  Horiz. % -122.00% -47.18% -23.49% 25.66% 51.05% 56.21% 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 0.60 2.35 5.12 2.30 5.84 6.20 2.31 -18.72%
  YoY % -74.47% -54.10% 122.61% -60.62% -5.81% 168.40% -
  Horiz. % 25.97% 101.73% 221.65% 99.57% 252.81% 268.40% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

92  60  486  1861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.195+0.02 
 CNI 0.2150.00 
 SMI 0.25+0.02 
 BORNOIL 0.04-0.005 
 UCREST 0.275+0.005 
 NEXGRAM 0.045-0.005 
 FOCUS-WD 0.010.00 
 SMRT 0.1850.00 
 ARMADA 0.42+0.005 
 REX 0.245+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS