[LAMBO] YoY TTM Result on 2018-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
Revenue 63,261 96,106 74,977 92,476 1,560 - - 138.74% YoY % -34.18% 28.18% -18.92% 5,827.95% - - - Horiz. % 4,055.19% 6,160.64% 4,806.22% 5,927.95% 100.00% - -
PBT 14,815 22,698 16,871 23,039 -1,231 - - - YoY % -34.73% 34.54% -26.77% 1,971.57% - - - Horiz. % -1,203.49% -1,843.87% -1,370.51% -1,871.57% 100.00% - -
Tax -4,744 -6,339 -4,799 -6,276 0 - - - YoY % 25.16% -32.09% 23.53% 0.00% - - - Horiz. % 75.59% 101.00% 76.47% 100.00% - - -
NP 10,071 16,359 12,072 16,763 -1,231 - - - YoY % -38.44% 35.51% -27.98% 1,461.74% - - - Horiz. % -818.12% -1,328.92% -980.67% -1,361.74% 100.00% - -
NP to SH 10,093 16,413 12,110 16,814 -1,243 - - - YoY % -38.51% 35.53% -27.98% 1,452.70% - - - Horiz. % -811.99% -1,320.43% -974.26% -1,352.70% 100.00% - -
Tax Rate 32.02 % 27.93 % 28.45 % 27.24 % - % - % - % - YoY % 14.64% -1.83% 4.44% 0.00% - - - Horiz. % 117.55% 102.53% 104.44% 100.00% - - -
Total Cost 53,190 79,747 62,905 75,713 2,791 - - 99.92% YoY % -33.30% 26.77% -16.92% 2,612.76% - - - Horiz. % 1,905.77% 2,857.29% 2,253.85% 2,712.76% 100.00% - -
Net Worth 122,929 120,694 115,237 114,594 6,316 - - 100.91% YoY % 1.85% 4.74% 0.56% 1,714.27% - - - Horiz. % 1,946.23% 1,910.84% 1,824.44% 1,814.27% 100.00% - -
Dividend 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
Div 0 0 0 0 0 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
Net Worth 122,929 120,694 115,237 114,594 6,316 - - 100.91% YoY % 1.85% 4.74% 0.56% 1,714.27% - - - Horiz. % 1,946.23% 1,910.84% 1,824.44% 1,814.27% 100.00% - -
NOSH 2,101,358 2,099,039 2,099,039 1,869,404 211,956 - - 71.45% YoY % 0.11% 0.00% 12.28% 781.98% - - - Horiz. % 991.41% 990.32% 990.32% 881.98% 100.00% - -
Ratio Analysis 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
NP Margin 15.92 % 17.02 % 16.10 % 18.13 % -78.91 % - % - % - YoY % -6.46% 5.71% -11.20% 122.98% - - - Horiz. % -20.17% -21.57% -20.40% -22.98% 100.00% - -
ROE 8.21 % 13.60 % 10.51 % 14.67 % -19.68 % - % - % - YoY % -39.63% 29.40% -28.36% 174.54% - - - Horiz. % -41.72% -69.11% -53.40% -74.54% 100.00% - -
Per Share 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
RPS 3.01 4.58 3.57 4.95 0.74 - - 39.06% YoY % -34.28% 28.29% -27.88% 568.92% - - - Horiz. % 406.76% 618.92% 482.43% 668.92% 100.00% - -
EPS 0.48 0.78 0.58 0.90 -0.59 - - - YoY % -38.46% 34.48% -35.56% 252.54% - - - Horiz. % -81.36% -132.20% -98.31% -152.54% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0585 0.0575 0.0549 0.0613 0.0298 - - 17.18% YoY % 1.74% 4.74% -10.44% 105.70% - - - Horiz. % 196.31% 192.95% 184.23% 205.70% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
RPS 1.27 1.93 1.50 1.85 0.03 - - 141.17% YoY % -34.20% 28.67% -18.92% 6,066.67% - - - Horiz. % 4,233.33% 6,433.33% 5,000.00% 6,166.67% 100.00% - -
EPS 0.20 0.33 0.24 0.34 -0.02 - - - YoY % -39.39% 37.50% -29.41% 1,800.00% - - - Horiz. % -1,000.00% -1,650.00% -1,200.00% -1,700.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0246 0.0242 0.0231 0.0230 0.0013 - - 99.59% YoY % 1.65% 4.76% 0.43% 1,669.23% - - - Horiz. % 1,892.31% 1,861.54% 1,776.92% 1,769.23% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
Date 31/12/19 29/03/19 31/05/19 31/12/18 30/09/15 - - -
Price 0.0400 0.1500 0.0600 0.1200 0.2200 - - -
P/RPS 1.33 3.28 1.68 2.43 29.89 - - -51.88% YoY % -59.45% 95.24% -30.86% -91.87% - - - Horiz. % 4.45% 10.97% 5.62% 8.13% 100.00% - -
P/EPS 8.33 19.18 10.40 13.34 -37.51 - - - YoY % -56.57% 84.42% -22.04% 135.56% - - - Horiz. % -22.21% -51.13% -27.73% -35.56% 100.00% - -
EY 12.01 5.21 9.62 7.50 -2.67 - - - YoY % 130.52% -45.84% 28.27% 380.90% - - - Horiz. % -449.81% -195.13% -360.30% -280.90% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.68 2.61 1.09 1.96 7.38 - - -42.90% YoY % -73.95% 139.45% -44.39% -73.44% - - - Horiz. % 9.21% 35.37% 14.77% 26.56% 100.00% - -
Price Multiplier on Announcement Date 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - - CAGR
Date 28/02/20 30/05/19 - 28/02/19 20/11/15 - - -
Price 0.0300 0.0600 0.0000 0.1350 0.5200 - - -
P/RPS 1.00 1.31 0.00 2.73 70.65 - - -63.24% YoY % -23.66% 0.00% 0.00% -96.14% - - - Horiz. % 1.42% 1.85% 0.00% 3.86% 100.00% - -
P/EPS 6.25 7.67 0.00 15.01 -88.67 - - - YoY % -18.51% 0.00% 0.00% 116.93% - - - Horiz. % -7.05% -8.65% -0.00% -16.93% 100.00% - -
EY 16.01 13.03 0.00 6.66 -1.13 - - - YoY % 22.87% 0.00% 0.00% 689.38% - - - Horiz. % -1,416.81% -1,153.10% -0.00% -589.38% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.51 1.04 0.00 2.20 17.45 - - -56.41% YoY % -50.96% 0.00% 0.00% -87.39% - - - Horiz. % 2.92% 5.96% 0.00% 12.61% 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.
Comment
LAMBO 2018 - 4th Quarter Report.pdf 
