[LBS] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -1.94%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,273,506 1,089,736 960,468 1,362,138 1,273,885 1,206,880 989,400 18.30%
PBT 165,096 160,412 173,260 190,279 187,706 185,222 168,096 -1.19%
Tax -61,317 -60,138 -69,020 -77,248 -71,300 -70,774 -65,488 -4.28%
NP 103,778 100,274 104,240 113,031 116,406 114,448 102,608 0.75%
-
NP to SH 90,668 87,728 92,176 103,403 105,449 106,408 99,092 -5.74%
-
Tax Rate 37.14% 37.49% 39.84% 40.60% 37.98% 38.21% 38.96% -
Total Cost 1,169,728 989,462 856,228 1,249,107 1,157,478 1,092,432 886,792 20.25%
-
Net Worth 1,199,356 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1,186,769 0.70%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 400 - - - -
Div Payout % - - - 0.39% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,199,356 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1,186,769 0.70%
NOSH 1,559,026 1,558,030 1,550,638 685,974 663,481 656,839 648,507 79.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.15% 9.20% 10.85% 8.30% 9.14% 9.48% 10.37% -
ROE 7.56% 7.93% 10.20% 8.11% 8.15% 8.80% 8.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 90.26 84.66 89.32 203.98 192.00 183.74 152.57 -29.50%
EPS 6.57 6.82 9.04 15.48 15.89 16.20 15.28 -43.00%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.84 1.91 1.95 1.84 1.83 -39.99%
Adjusted Per Share Value based on latest NOSH - 685,974
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.87 69.20 60.99 86.50 80.89 76.64 62.83 18.30%
EPS 5.76 5.57 5.85 6.57 6.70 6.76 6.29 -5.69%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.7616 0.703 0.5736 0.8099 0.8216 0.7675 0.7536 0.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.875 0.88 2.35 1.79 2.01 2.03 -
P/RPS 0.90 1.03 0.99 1.15 0.93 1.09 1.33 -22.90%
P/EPS 12.61 12.84 10.27 15.18 11.26 12.41 13.29 -3.43%
EY 7.93 7.79 9.74 6.59 8.88 8.06 7.53 3.50%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.05 1.23 0.92 1.09 1.11 -9.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 -
Price 0.70 0.895 0.89 1.02 2.18 1.90 2.05 -
P/RPS 0.78 1.06 1.00 0.50 1.14 1.03 1.34 -30.26%
P/EPS 10.89 13.13 10.38 6.59 13.72 11.73 13.42 -12.98%
EY 9.18 7.62 9.63 15.18 7.29 8.53 7.45 14.92%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 1.06 0.53 1.12 1.03 1.12 -18.75%

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