[LBS] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 16.17%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,362,138 1,273,885 1,206,880 989,400 993,619 895,132 852,168 36.59%
PBT 190,279 187,706 185,222 168,096 143,955 119,909 110,822 43.24%
Tax -77,248 -71,300 -70,774 -65,488 -58,753 -42,685 -39,388 56.48%
NP 113,031 116,406 114,448 102,608 85,202 77,224 71,434 35.67%
-
NP to SH 103,403 105,449 106,408 99,092 85,301 76,630 74,030 24.87%
-
Tax Rate 40.60% 37.98% 38.21% 38.96% 40.81% 35.60% 35.54% -
Total Cost 1,249,107 1,157,478 1,092,432 886,792 908,417 817,908 780,734 36.67%
-
Net Worth 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 15.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 400 - - - 589 45,795 - -
Div Payout % 0.39% - - - 0.69% 59.76% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 15.40%
NOSH 685,974 663,481 656,839 648,507 589,318 572,440 555,780 15.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.30% 9.14% 9.48% 10.37% 8.57% 8.63% 8.38% -
ROE 8.11% 8.15% 8.80% 8.35% 7.95% 7.40% 7.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.98 192.00 183.74 152.57 168.60 156.37 153.33 20.89%
EPS 15.48 15.89 16.20 15.28 14.47 13.39 13.32 10.50%
DPS 0.06 0.00 0.00 0.00 0.10 8.00 0.00 -
NAPS 1.91 1.95 1.84 1.83 1.82 1.81 1.85 2.14%
Adjusted Per Share Value based on latest NOSH - 648,507
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.50 80.89 76.64 62.83 63.10 56.84 54.11 36.60%
EPS 6.57 6.70 6.76 6.29 5.42 4.87 4.70 24.94%
DPS 0.03 0.00 0.00 0.00 0.04 2.91 0.00 -
NAPS 0.8099 0.8216 0.7675 0.7536 0.6811 0.658 0.6529 15.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.35 1.79 2.01 2.03 1.67 1.78 1.57 -
P/RPS 1.15 0.93 1.09 1.33 0.99 1.14 1.02 8.30%
P/EPS 15.18 11.26 12.41 13.29 11.54 13.30 11.79 18.29%
EY 6.59 8.88 8.06 7.53 8.67 7.52 8.48 -15.43%
DY 0.03 0.00 0.00 0.00 0.06 4.49 0.00 -
P/NAPS 1.23 0.92 1.09 1.11 0.92 0.98 0.85 27.84%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 1.02 2.18 1.90 2.05 1.88 1.68 1.61 -
P/RPS 0.50 1.14 1.03 1.34 1.12 1.07 1.05 -38.93%
P/EPS 6.59 13.72 11.73 13.42 12.99 12.55 12.09 -33.19%
EY 15.18 7.29 8.53 7.45 7.70 7.97 8.27 49.74%
DY 0.06 0.00 0.00 0.00 0.05 4.76 0.00 -
P/NAPS 0.53 1.12 1.03 1.12 1.03 0.93 0.87 -28.07%

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