[LBS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 48.42%
YoY- 12.22%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 955,414 603,440 247,350 993,619 671,349 426,084 200,472 182.93%
PBT 140,780 92,611 42,024 143,955 89,932 55,411 24,997 216.21%
Tax -53,475 -35,387 -16,372 -58,753 -32,014 -19,694 -8,974 228.32%
NP 87,305 57,224 25,652 85,202 57,918 35,717 16,023 209.32%
-
NP to SH 79,087 53,204 24,773 85,301 57,473 37,015 16,861 179.94%
-
Tax Rate 37.98% 38.21% 38.96% 40.81% 35.60% 35.54% 35.90% -
Total Cost 868,109 546,216 221,698 908,417 613,431 390,367 184,449 180.57%
-
Net Worth 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 1,019,374 17.20%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 589 34,346 - - -
Div Payout % - - - 0.69% 59.76% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 1,019,374 17.20%
NOSH 663,481 656,839 648,507 589,318 572,440 555,780 551,013 13.16%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.14% 9.48% 10.37% 8.57% 8.63% 8.38% 7.99% -
ROE 6.11% 4.40% 2.09% 7.95% 5.55% 3.60% 1.65% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 144.00 91.87 38.14 168.60 117.28 76.66 36.38 150.01%
EPS 11.92 8.10 3.82 14.47 10.04 6.66 3.06 147.36%
DPS 0.00 0.00 0.00 0.10 6.00 0.00 0.00 -
NAPS 1.95 1.84 1.83 1.82 1.81 1.85 1.85 3.56%
Adjusted Per Share Value based on latest NOSH - 589,016
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 60.46 38.19 15.65 62.88 42.48 26.96 12.69 182.87%
EPS 5.00 3.37 1.57 5.40 3.64 2.34 1.07 179.24%
DPS 0.00 0.00 0.00 0.04 2.17 0.00 0.00 -
NAPS 0.8187 0.7648 0.751 0.6787 0.6557 0.6507 0.6451 17.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.79 2.01 2.03 1.67 1.78 1.57 1.59 -
P/RPS 1.24 2.19 5.32 0.99 1.52 2.05 4.37 -56.78%
P/EPS 15.02 24.81 53.14 11.54 17.73 23.57 51.96 -56.24%
EY 6.66 4.03 1.88 8.67 5.64 4.24 1.92 128.97%
DY 0.00 0.00 0.00 0.06 3.37 0.00 0.00 -
P/NAPS 0.92 1.09 1.11 0.92 0.98 0.85 0.86 4.59%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 31/05/16 -
Price 2.18 1.90 2.05 1.88 1.68 1.61 1.58 -
P/RPS 1.51 2.07 5.37 1.12 1.43 2.10 4.34 -50.50%
P/EPS 18.29 23.46 53.66 12.99 16.73 24.17 51.63 -49.90%
EY 5.47 4.26 1.86 7.70 5.98 4.14 1.94 99.45%
DY 0.00 0.00 0.00 0.05 3.57 0.00 0.00 -
P/NAPS 1.12 1.03 1.12 1.03 0.93 0.87 0.85 20.16%

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