[LBS] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 7.38%
YoY- 43.74%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 960,468 1,362,138 1,273,885 1,206,880 989,400 993,619 895,132 4.81%
PBT 173,260 190,279 187,706 185,222 168,096 143,955 119,909 27.83%
Tax -69,020 -77,248 -71,300 -70,774 -65,488 -58,753 -42,685 37.80%
NP 104,240 113,031 116,406 114,448 102,608 85,202 77,224 22.16%
-
NP to SH 92,176 103,403 105,449 106,408 99,092 85,301 76,630 13.11%
-
Tax Rate 39.84% 40.60% 37.98% 38.21% 38.96% 40.81% 35.60% -
Total Cost 856,228 1,249,107 1,157,478 1,092,432 886,792 908,417 817,908 3.10%
-
Net Worth 903,268 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 -8.74%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 400 - - - 589 45,795 -
Div Payout % - 0.39% - - - 0.69% 59.76% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 903,268 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 -8.74%
NOSH 1,550,638 685,974 663,481 656,839 648,507 589,318 572,440 94.43%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.85% 8.30% 9.14% 9.48% 10.37% 8.57% 8.63% -
ROE 10.20% 8.11% 8.15% 8.80% 8.35% 7.95% 7.40% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 89.32 203.98 192.00 183.74 152.57 168.60 156.37 -31.17%
EPS 9.04 15.48 15.89 16.20 15.28 14.47 13.39 -23.05%
DPS 0.00 0.06 0.00 0.00 0.00 0.10 8.00 -
NAPS 0.84 1.91 1.95 1.84 1.83 1.82 1.81 -40.08%
Adjusted Per Share Value based on latest NOSH - 656,605
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 59.33 84.14 78.69 74.55 61.12 61.38 55.30 4.80%
EPS 5.69 6.39 6.51 6.57 6.12 5.27 4.73 13.12%
DPS 0.00 0.02 0.00 0.00 0.00 0.04 2.83 -
NAPS 0.558 0.7879 0.7992 0.7466 0.7331 0.6626 0.64 -8.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.88 2.35 1.79 2.01 2.03 1.67 1.78 -
P/RPS 0.99 1.15 0.93 1.09 1.33 0.99 1.14 -8.98%
P/EPS 10.27 15.18 11.26 12.41 13.29 11.54 13.30 -15.84%
EY 9.74 6.59 8.88 8.06 7.53 8.67 7.52 18.83%
DY 0.00 0.03 0.00 0.00 0.00 0.06 4.49 -
P/NAPS 1.05 1.23 0.92 1.09 1.11 0.92 0.98 4.71%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.89 1.02 2.18 1.90 2.05 1.88 1.68 -
P/RPS 1.00 0.50 1.14 1.03 1.34 1.12 1.07 -4.41%
P/EPS 10.38 6.59 13.72 11.73 13.42 12.99 12.55 -11.89%
EY 9.63 15.18 7.29 8.53 7.45 7.70 7.97 13.45%
DY 0.00 0.06 0.00 0.00 0.00 0.05 4.76 -
P/NAPS 1.06 0.53 1.12 1.03 1.12 1.03 0.93 9.12%

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