[LBS] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -6.13%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,378,806 1,291,882 1,306,252 1,121,958 1,273,506 1,089,736 960,468 27.22%
PBT 160,022 149,388 146,368 160,808 165,096 160,412 173,260 -5.15%
Tax -68,681 -69,254 -70,176 -66,072 -61,317 -60,138 -69,020 -0.32%
NP 91,341 80,134 76,192 94,736 103,778 100,274 104,240 -8.42%
-
NP to SH 70,357 63,414 70,736 85,110 90,668 87,728 92,176 -16.46%
-
Tax Rate 42.92% 46.36% 47.94% 41.09% 37.14% 37.49% 39.84% -
Total Cost 1,287,465 1,211,748 1,230,060 1,027,222 1,169,728 989,462 856,228 31.21%
-
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
NOSH 1,567,111 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 1,550,638 0.70%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.62% 6.20% 5.83% 8.44% 8.15% 9.20% 10.85% -
ROE 5.19% 4.68% 5.22% 6.87% 7.56% 7.93% 10.20% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 88.46 82.87 83.79 78.79 90.26 84.66 89.32 -0.64%
EPS 4.52 4.06 4.52 5.50 6.57 6.82 9.04 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.87 0.87 0.85 0.86 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 1,559,026
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 87.25 81.75 82.66 71.00 80.59 68.96 60.78 27.22%
EPS 4.45 4.01 4.48 5.39 5.74 5.55 5.83 -16.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8581 0.8582 0.8583 0.7839 0.759 0.7005 0.5716 31.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.515 0.635 0.64 0.81 0.875 0.88 -
P/RPS 0.56 0.62 0.76 0.81 0.90 1.03 0.99 -31.57%
P/EPS 10.97 12.66 13.99 10.71 12.61 12.84 10.27 4.48%
EY 9.12 7.90 7.15 9.34 7.93 7.79 9.74 -4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.73 0.74 0.95 1.02 1.05 -33.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 -
Price 0.495 0.525 0.52 0.68 0.70 0.895 0.89 -
P/RPS 0.56 0.63 0.62 0.86 0.78 1.06 1.00 -32.03%
P/EPS 10.97 12.91 11.46 11.38 10.89 13.13 10.38 3.75%
EY 9.12 7.75 8.73 8.79 9.18 7.62 9.63 -3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.78 0.82 1.04 1.06 -33.84%

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