[LBS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 25.16%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,034,105 645,941 326,563 1,121,958 955,130 544,868 240,117 164.46%
PBT 120,017 74,694 36,592 160,808 123,822 80,206 43,315 97.15%
Tax -51,511 -34,627 -17,544 -66,072 -45,988 -30,069 -17,255 107.18%
NP 68,506 40,067 19,048 94,736 77,834 50,137 26,060 90.36%
-
NP to SH 52,768 31,707 17,684 85,110 68,001 43,864 23,044 73.64%
-
Tax Rate 42.92% 46.36% 47.94% 41.09% 37.14% 37.49% 39.84% -
Total Cost 965,599 605,874 307,515 1,027,222 877,296 494,731 214,057 172.75%
-
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
NOSH 1,567,111 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 1,550,638 0.70%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.62% 6.20% 5.83% 8.44% 8.15% 9.20% 10.85% -
ROE 3.89% 2.34% 1.30% 6.87% 5.67% 3.96% 2.55% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 66.35 41.44 20.95 78.79 67.69 42.33 22.33 106.54%
EPS 3.39 2.03 1.13 5.50 4.93 3.41 2.26 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.87 0.87 0.85 0.86 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 1,559,026
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 63.88 39.90 20.17 69.31 59.00 33.66 14.83 164.50%
EPS 3.26 1.96 1.09 5.26 4.20 2.71 1.42 73.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8377 0.8378 0.8378 0.7653 0.7409 0.6838 0.558 31.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.515 0.635 0.64 0.81 0.875 0.88 -
P/RPS 0.75 1.24 3.03 0.81 1.20 2.07 3.94 -66.87%
P/EPS 14.62 25.32 55.98 10.71 16.81 25.68 41.06 -49.73%
EY 6.84 3.95 1.79 9.34 5.95 3.89 2.44 98.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.73 0.74 0.95 1.02 1.05 -33.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 -
Price 0.495 0.525 0.52 0.68 0.70 0.895 0.89 -
P/RPS 0.75 1.27 2.48 0.86 1.03 2.11 3.99 -67.15%
P/EPS 14.62 25.81 45.84 11.38 14.52 26.26 41.53 -50.11%
EY 6.84 3.87 2.18 8.79 6.88 3.81 2.41 100.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.78 0.82 1.04 1.06 -33.84%

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