[LBS] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 12.63%
YoY- -82.19%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 653,908 707,730 523,372 668,265 662,230 696,398 581,692 8.10%
PBT 93,560 94,422 76,080 104,129 96,725 98,590 72,412 18.60%
Tax -28,524 -33,882 -33,292 -37,035 -37,160 -38,490 -30,136 -3.59%
NP 65,036 60,540 42,788 67,094 59,565 60,100 42,276 33.22%
-
NP to SH 70,685 66,618 46,272 69,930 62,088 61,882 44,760 35.57%
-
Tax Rate 30.49% 35.88% 43.76% 35.57% 38.42% 39.04% 41.62% -
Total Cost 588,872 647,190 480,584 601,171 602,665 636,298 539,416 6.01%
-
Net Worth 1,037,697 1,024,892 981,688 915,194 884,411 861,343 869,810 12.47%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 43,013 - - 447 - - - -
Div Payout % 60.85% - - 0.64% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,037,697 1,024,892 981,688 915,194 884,411 861,343 869,810 12.47%
NOSH 537,667 533,798 530,642 497,388 488,625 481,197 470,168 9.34%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.95% 8.55% 8.18% 10.04% 8.99% 8.63% 7.27% -
ROE 6.81% 6.50% 4.71% 7.64% 7.02% 7.18% 5.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 121.62 132.58 98.63 134.35 135.53 144.72 123.72 -1.13%
EPS 13.15 12.48 8.72 14.06 12.71 12.86 9.52 24.00%
DPS 8.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.85 1.84 1.81 1.79 1.85 2.85%
Adjusted Per Share Value based on latest NOSH - 497,188
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.39 43.72 32.33 41.28 40.91 43.02 35.93 8.10%
EPS 4.37 4.12 2.86 4.32 3.84 3.82 2.76 35.80%
DPS 2.66 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.641 0.6331 0.6064 0.5654 0.5463 0.5321 0.5373 12.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.43 1.60 1.51 1.63 1.69 1.70 1.73 -
P/RPS 1.18 1.21 1.53 1.21 1.25 1.17 1.40 -10.76%
P/EPS 10.88 12.82 17.32 11.59 13.30 13.22 18.17 -28.93%
EY 9.19 7.80 5.77 8.63 7.52 7.56 5.50 40.76%
DY 5.59 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.82 0.89 0.93 0.95 0.94 -14.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 -
Price 1.35 1.30 1.65 1.55 1.66 1.69 1.73 -
P/RPS 1.11 0.98 1.67 1.15 1.22 1.17 1.40 -14.32%
P/EPS 10.27 10.42 18.92 11.02 13.06 13.14 18.17 -31.61%
EY 9.74 9.60 5.28 9.07 7.65 7.61 5.50 46.32%
DY 5.93 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.89 0.84 0.92 0.94 0.94 -17.82%

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