[LBS] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 43.97%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 801,888 680,400 653,908 707,730 523,372 668,265 662,230 13.59%
PBT 99,988 107,550 93,560 94,422 76,080 104,129 96,725 2.23%
Tax -35,896 -37,110 -28,524 -33,882 -33,292 -37,035 -37,160 -2.27%
NP 64,092 70,440 65,036 60,540 42,788 67,094 59,565 4.99%
-
NP to SH 67,444 76,011 70,685 66,618 46,272 69,930 62,088 5.66%
-
Tax Rate 35.90% 34.50% 30.49% 35.88% 43.76% 35.57% 38.42% -
Total Cost 737,796 609,960 588,872 647,190 480,584 601,171 602,665 14.42%
-
Net Worth 1,019,374 1,020,318 1,037,697 1,024,892 981,688 915,194 884,411 9.92%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 323 43,013 - - 447 - -
Div Payout % - 0.43% 60.85% - - 0.64% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,019,374 1,020,318 1,037,697 1,024,892 981,688 915,194 884,411 9.92%
NOSH 551,013 539,850 537,667 533,798 530,642 497,388 488,625 8.33%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.99% 10.35% 9.95% 8.55% 8.18% 10.04% 8.99% -
ROE 6.62% 7.45% 6.81% 6.50% 4.71% 7.64% 7.02% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 145.53 126.03 121.62 132.58 98.63 134.35 135.53 4.85%
EPS 12.24 14.08 13.15 12.48 8.72 14.06 12.71 -2.47%
DPS 0.00 0.06 8.00 0.00 0.00 0.09 0.00 -
NAPS 1.85 1.89 1.93 1.92 1.85 1.84 1.81 1.46%
Adjusted Per Share Value based on latest NOSH - 532,867
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 49.54 42.03 40.39 43.72 32.33 41.28 40.91 13.59%
EPS 4.17 4.70 4.37 4.12 2.86 4.32 3.84 5.64%
DPS 0.00 0.02 2.66 0.00 0.00 0.03 0.00 -
NAPS 0.6297 0.6303 0.641 0.6331 0.6064 0.5654 0.5463 9.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.59 1.44 1.43 1.60 1.51 1.63 1.69 -
P/RPS 1.09 1.14 1.18 1.21 1.53 1.21 1.25 -8.71%
P/EPS 12.99 10.23 10.88 12.82 17.32 11.59 13.30 -1.55%
EY 7.70 9.78 9.19 7.80 5.77 8.63 7.52 1.58%
DY 0.00 0.04 5.59 0.00 0.00 0.06 0.00 -
P/NAPS 0.86 0.76 0.74 0.83 0.82 0.89 0.93 -5.07%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.58 1.35 1.35 1.30 1.65 1.55 1.66 -
P/RPS 1.09 1.07 1.11 0.98 1.67 1.15 1.22 -7.23%
P/EPS 12.91 9.59 10.27 10.42 18.92 11.02 13.06 -0.76%
EY 7.75 10.43 9.74 9.60 5.28 9.07 7.65 0.86%
DY 0.00 0.04 5.93 0.00 0.00 0.06 0.00 -
P/NAPS 0.85 0.71 0.70 0.68 0.89 0.84 0.92 -5.13%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment