[LBS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 30.75%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 955,130 544,868 240,117 1,362,138 955,414 603,440 247,350 145.92%
PBT 123,822 80,206 43,315 190,279 140,780 92,611 42,024 105.39%
Tax -45,988 -30,069 -17,255 -77,248 -53,475 -35,387 -16,372 98.95%
NP 77,834 50,137 26,060 113,031 87,305 57,224 25,652 109.44%
-
NP to SH 68,001 43,864 23,044 103,403 79,087 53,204 24,773 95.92%
-
Tax Rate 37.14% 37.49% 39.84% 40.60% 37.98% 38.21% 38.96% -
Total Cost 877,296 494,731 214,057 1,249,107 868,109 546,216 221,698 149.97%
-
Net Worth 1,199,356 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1,186,769 0.70%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 400 - - - -
Div Payout % - - - 0.39% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,199,356 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1,186,769 0.70%
NOSH 1,559,026 1,558,030 1,550,638 685,974 663,481 656,839 648,507 79.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.15% 9.20% 10.85% 8.30% 9.14% 9.48% 10.37% -
ROE 5.67% 3.96% 2.55% 8.11% 6.11% 4.40% 2.09% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 67.69 42.33 22.33 203.98 144.00 91.87 38.14 46.53%
EPS 4.93 3.41 2.26 15.48 11.92 8.10 3.82 18.51%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.84 1.91 1.95 1.84 1.83 -39.99%
Adjusted Per Share Value based on latest NOSH - 685,974
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.44 34.48 15.19 86.20 60.46 38.19 15.65 145.95%
EPS 4.30 2.78 1.46 6.54 5.00 3.37 1.57 95.63%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.759 0.7005 0.5716 0.8071 0.8187 0.7648 0.751 0.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.875 0.88 2.35 1.79 2.01 2.03 -
P/RPS 1.20 2.07 3.94 1.15 1.24 2.19 5.32 -62.91%
P/EPS 16.81 25.68 41.06 15.18 15.02 24.81 53.14 -53.54%
EY 5.95 3.89 2.44 6.59 6.66 4.03 1.88 115.41%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.05 1.23 0.92 1.09 1.11 -9.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 -
Price 0.70 0.895 0.89 1.02 2.18 1.90 2.05 -
P/RPS 1.03 2.11 3.99 0.50 1.51 2.07 5.37 -66.70%
P/EPS 14.52 26.26 41.53 6.59 18.29 23.46 53.66 -58.13%
EY 6.88 3.81 2.41 15.18 5.47 4.26 1.86 138.98%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 1.06 0.53 1.12 1.03 1.12 -18.75%

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