[LBS] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -11.27%
YoY- 45.76%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 993,619 895,132 852,168 801,888 680,400 653,908 707,730 25.25%
PBT 143,955 119,909 110,822 99,988 107,550 93,560 94,422 32.29%
Tax -58,753 -42,685 -39,388 -35,896 -37,110 -28,524 -33,882 44.09%
NP 85,202 77,224 71,434 64,092 70,440 65,036 60,540 25.45%
-
NP to SH 85,301 76,630 74,030 67,444 76,011 70,685 66,618 17.82%
-
Tax Rate 40.81% 35.60% 35.54% 35.90% 34.50% 30.49% 35.88% -
Total Cost 908,417 817,908 780,734 737,796 609,960 588,872 647,190 25.23%
-
Net Worth 1,072,559 1,036,116 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 3.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 589 45,795 - - 323 43,013 - -
Div Payout % 0.69% 59.76% - - 0.43% 60.85% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,072,559 1,036,116 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 3.06%
NOSH 589,318 572,440 555,780 551,013 539,850 537,667 533,798 6.78%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.57% 8.63% 8.38% 7.99% 10.35% 9.95% 8.55% -
ROE 7.95% 7.40% 7.20% 6.62% 7.45% 6.81% 6.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 168.60 156.37 153.33 145.53 126.03 121.62 132.58 17.29%
EPS 14.47 13.39 13.32 12.24 14.08 13.15 12.48 10.31%
DPS 0.10 8.00 0.00 0.00 0.06 8.00 0.00 -
NAPS 1.82 1.81 1.85 1.85 1.89 1.93 1.92 -3.48%
Adjusted Per Share Value based on latest NOSH - 551,013
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 62.88 56.65 53.93 50.74 43.06 41.38 44.79 25.24%
EPS 5.40 4.85 4.68 4.27 4.81 4.47 4.22 17.77%
DPS 0.04 2.90 0.00 0.00 0.02 2.72 0.00 -
NAPS 0.6787 0.6557 0.6507 0.6451 0.6457 0.6567 0.6486 3.05%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.67 1.78 1.57 1.59 1.44 1.43 1.60 -
P/RPS 0.99 1.14 1.02 1.09 1.14 1.18 1.21 -12.46%
P/EPS 11.54 13.30 11.79 12.99 10.23 10.88 12.82 -6.74%
EY 8.67 7.52 8.48 7.70 9.78 9.19 7.80 7.26%
DY 0.06 4.49 0.00 0.00 0.04 5.59 0.00 -
P/NAPS 0.92 0.98 0.85 0.86 0.76 0.74 0.83 7.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 31/05/16 25/02/16 26/11/15 28/08/15 -
Price 1.88 1.68 1.61 1.58 1.35 1.35 1.30 -
P/RPS 1.12 1.07 1.05 1.09 1.07 1.11 0.98 9.26%
P/EPS 12.99 12.55 12.09 12.91 9.59 10.27 10.42 15.75%
EY 7.70 7.97 8.27 7.75 10.43 9.74 9.60 -13.61%
DY 0.05 4.76 0.00 0.00 0.04 5.93 0.00 -
P/NAPS 1.03 0.93 0.87 0.85 0.71 0.70 0.68 31.72%

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