[LBS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 43.38%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 671,349 426,084 200,472 680,400 490,431 353,865 130,843 196.60%
PBT 89,932 55,411 24,997 107,550 70,170 47,211 19,020 180.91%
Tax -32,014 -19,694 -8,974 -37,110 -21,393 -16,941 -8,323 144.89%
NP 57,918 35,717 16,023 70,440 48,777 30,270 10,697 207.39%
-
NP to SH 57,473 37,015 16,861 76,011 53,014 33,309 11,568 190.31%
-
Tax Rate 35.60% 35.54% 35.90% 34.50% 30.49% 35.88% 43.76% -
Total Cost 613,431 390,367 184,449 609,960 441,654 323,595 120,146 195.62%
-
Net Worth 1,036,116 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 981,688 3.65%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 34,346 - - 323 32,260 - - -
Div Payout % 59.76% - - 0.43% 60.85% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,036,116 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 981,688 3.65%
NOSH 572,440 555,780 551,013 539,850 537,667 533,798 530,642 5.17%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.63% 8.38% 7.99% 10.35% 9.95% 8.55% 8.18% -
ROE 5.55% 3.60% 1.65% 7.45% 5.11% 3.25% 1.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 117.28 76.66 36.38 126.03 91.21 66.29 24.66 182.00%
EPS 10.04 6.66 3.06 14.08 9.86 6.24 2.18 176.04%
DPS 6.00 0.00 0.00 0.06 6.00 0.00 0.00 -
NAPS 1.81 1.85 1.85 1.89 1.93 1.92 1.85 -1.44%
Adjusted Per Share Value based on latest NOSH - 539,835
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.63 27.06 12.73 43.21 31.14 22.47 8.31 196.56%
EPS 3.65 2.35 1.07 4.83 3.37 2.12 0.73 191.54%
DPS 2.18 0.00 0.00 0.02 2.05 0.00 0.00 -
NAPS 0.658 0.6529 0.6473 0.6479 0.659 0.6508 0.6234 3.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.78 1.57 1.59 1.44 1.43 1.60 1.51 -
P/RPS 1.52 2.05 4.37 1.14 1.57 2.41 6.12 -60.38%
P/EPS 17.73 23.57 51.96 10.23 14.50 25.64 69.27 -59.58%
EY 5.64 4.24 1.92 9.78 6.90 3.90 1.44 147.85%
DY 3.37 0.00 0.00 0.04 4.20 0.00 0.00 -
P/NAPS 0.98 0.85 0.86 0.76 0.74 0.83 0.82 12.58%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 31/05/16 25/02/16 26/11/15 28/08/15 29/05/15 -
Price 1.68 1.61 1.58 1.35 1.35 1.30 1.65 -
P/RPS 1.43 2.10 4.34 1.07 1.48 1.96 6.69 -64.14%
P/EPS 16.73 24.17 51.63 9.59 13.69 20.83 75.69 -63.34%
EY 5.98 4.14 1.94 10.43 7.30 4.80 1.32 173.03%
DY 3.57 0.00 0.00 0.04 4.44 0.00 0.00 -
P/NAPS 0.93 0.87 0.85 0.71 0.70 0.68 0.89 2.96%

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