[LBS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 114.77%
YoY- 43.74%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 240,117 1,362,138 955,414 603,440 247,350 993,619 671,349 -49.64%
PBT 43,315 190,279 140,780 92,611 42,024 143,955 89,932 -38.58%
Tax -17,255 -77,248 -53,475 -35,387 -16,372 -58,753 -32,014 -33.79%
NP 26,060 113,031 87,305 57,224 25,652 85,202 57,918 -41.31%
-
NP to SH 23,044 103,403 79,087 53,204 24,773 85,301 57,473 -45.65%
-
Tax Rate 39.84% 40.60% 37.98% 38.21% 38.96% 40.81% 35.60% -
Total Cost 214,057 1,249,107 868,109 546,216 221,698 908,417 613,431 -50.46%
-
Net Worth 903,268 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 -8.74%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 400 - - - 589 34,346 -
Div Payout % - 0.39% - - - 0.69% 59.76% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 903,268 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 -8.74%
NOSH 1,550,638 685,974 663,481 656,839 648,507 589,318 572,440 94.43%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.85% 8.30% 9.14% 9.48% 10.37% 8.57% 8.63% -
ROE 2.55% 8.11% 6.11% 4.40% 2.09% 7.95% 5.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 22.33 203.98 144.00 91.87 38.14 168.60 117.28 -66.93%
EPS 2.26 15.48 11.92 8.10 3.82 14.47 10.04 -63.02%
DPS 0.00 0.06 0.00 0.00 0.00 0.10 6.00 -
NAPS 0.84 1.91 1.95 1.84 1.83 1.82 1.81 -40.08%
Adjusted Per Share Value based on latest NOSH - 656,605
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.83 84.14 59.02 37.28 15.28 61.38 41.47 -49.65%
EPS 1.42 6.39 4.89 3.29 1.53 5.27 3.55 -45.74%
DPS 0.00 0.02 0.00 0.00 0.00 0.04 2.12 -
NAPS 0.558 0.7879 0.7992 0.7466 0.7331 0.6626 0.64 -8.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.88 2.35 1.79 2.01 2.03 1.67 1.78 -
P/RPS 3.94 1.15 1.24 2.19 5.32 0.99 1.52 88.80%
P/EPS 41.06 15.18 15.02 24.81 53.14 11.54 17.73 75.13%
EY 2.44 6.59 6.66 4.03 1.88 8.67 5.64 -42.82%
DY 0.00 0.03 0.00 0.00 0.00 0.06 3.37 -
P/NAPS 1.05 1.23 0.92 1.09 1.11 0.92 0.98 4.71%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.89 1.02 2.18 1.90 2.05 1.88 1.68 -
P/RPS 3.99 0.50 1.51 2.07 5.37 1.12 1.43 98.31%
P/EPS 41.53 6.59 18.29 23.46 53.66 12.99 16.73 83.43%
EY 2.41 15.18 5.47 4.26 1.86 7.70 5.98 -45.46%
DY 0.00 0.06 0.00 0.00 0.00 0.05 3.57 -
P/NAPS 1.06 0.53 1.12 1.03 1.12 1.03 0.93 9.12%

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