[LBS] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.9%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,089,736 960,468 1,362,138 1,273,885 1,206,880 989,400 993,619 6.36%
PBT 160,412 173,260 190,279 187,706 185,222 168,096 143,955 7.50%
Tax -60,138 -69,020 -77,248 -71,300 -70,774 -65,488 -58,753 1.56%
NP 100,274 104,240 113,031 116,406 114,448 102,608 85,202 11.50%
-
NP to SH 87,728 92,176 103,403 105,449 106,408 99,092 85,301 1.89%
-
Tax Rate 37.49% 39.84% 40.60% 37.98% 38.21% 38.96% 40.81% -
Total Cost 989,462 856,228 1,249,107 1,157,478 1,092,432 886,792 908,417 5.87%
-
Net Worth 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 2.13%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 400 - - - 589 -
Div Payout % - - 0.39% - - - 0.69% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 2.13%
NOSH 1,558,030 1,550,638 685,974 663,481 656,839 648,507 589,318 91.53%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.20% 10.85% 8.30% 9.14% 9.48% 10.37% 8.57% -
ROE 7.93% 10.20% 8.11% 8.15% 8.80% 8.35% 7.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 84.66 89.32 203.98 192.00 183.74 152.57 168.60 -36.90%
EPS 6.82 9.04 15.48 15.89 16.20 15.28 14.47 -39.51%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.10 -
NAPS 0.86 0.84 1.91 1.95 1.84 1.83 1.82 -39.41%
Adjusted Per Share Value based on latest NOSH - 663,666
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.32 59.33 84.14 78.69 74.55 61.12 61.38 6.36%
EPS 5.42 5.69 6.39 6.51 6.57 6.12 5.27 1.89%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.04 -
NAPS 0.6838 0.558 0.7879 0.7992 0.7466 0.7331 0.6626 2.12%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.875 0.88 2.35 1.79 2.01 2.03 1.67 -
P/RPS 1.03 0.99 1.15 0.93 1.09 1.33 0.99 2.68%
P/EPS 12.84 10.27 15.18 11.26 12.41 13.29 11.54 7.39%
EY 7.79 9.74 6.59 8.88 8.06 7.53 8.67 -6.90%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.06 -
P/NAPS 1.02 1.05 1.23 0.92 1.09 1.11 0.92 7.14%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.895 0.89 1.02 2.18 1.90 2.05 1.88 -
P/RPS 1.06 1.00 0.50 1.14 1.03 1.34 1.12 -3.61%
P/EPS 13.13 10.38 6.59 13.72 11.73 13.42 12.99 0.71%
EY 7.62 9.63 15.18 7.29 8.53 7.45 7.70 -0.69%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
P/NAPS 1.04 1.06 0.53 1.12 1.03 1.12 1.03 0.64%

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