[LBS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -83.46%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 680,400 490,431 353,865 130,843 668,265 496,673 348,199 56.10%
PBT 107,550 70,170 47,211 19,020 104,129 72,544 49,295 67.97%
Tax -37,110 -21,393 -16,941 -8,323 -37,035 -27,870 -19,245 54.73%
NP 70,440 48,777 30,270 10,697 67,094 44,674 30,050 76.18%
-
NP to SH 76,011 53,014 33,309 11,568 69,930 46,566 30,941 81.76%
-
Tax Rate 34.50% 30.49% 35.88% 43.76% 35.57% 38.42% 39.04% -
Total Cost 609,960 441,654 323,595 120,146 601,171 451,999 318,149 54.14%
-
Net Worth 1,020,318 1,037,697 1,024,892 981,688 915,194 884,411 861,343 11.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 323 32,260 - - 447 - - -
Div Payout % 0.43% 60.85% - - 0.64% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,020,318 1,037,697 1,024,892 981,688 915,194 884,411 861,343 11.91%
NOSH 539,850 537,667 533,798 530,642 497,388 488,625 481,197 7.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.35% 9.95% 8.55% 8.18% 10.04% 8.99% 8.63% -
ROE 7.45% 5.11% 3.25% 1.18% 7.64% 5.27% 3.59% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 126.03 91.21 66.29 24.66 134.35 101.65 72.36 44.61%
EPS 14.08 9.86 6.24 2.18 14.06 9.53 6.43 68.38%
DPS 0.06 6.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 1.89 1.93 1.92 1.85 1.84 1.81 1.79 3.68%
Adjusted Per Share Value based on latest NOSH - 530,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 43.21 31.14 22.47 8.31 42.44 31.54 22.11 56.12%
EPS 4.83 3.37 2.12 0.73 4.44 2.96 1.96 82.14%
DPS 0.02 2.05 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.6479 0.659 0.6508 0.6234 0.5812 0.5616 0.547 11.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.44 1.43 1.60 1.51 1.63 1.69 1.70 -
P/RPS 1.14 1.57 2.41 6.12 1.21 1.66 2.35 -38.17%
P/EPS 10.23 14.50 25.64 69.27 11.59 17.73 26.44 -46.81%
EY 9.78 6.90 3.90 1.44 8.63 5.64 3.78 88.13%
DY 0.04 4.20 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.76 0.74 0.83 0.82 0.89 0.93 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 1.35 1.35 1.30 1.65 1.55 1.66 1.69 -
P/RPS 1.07 1.48 1.96 6.69 1.15 1.63 2.34 -40.56%
P/EPS 9.59 13.69 20.83 75.69 11.02 17.42 26.28 -48.84%
EY 10.43 7.30 4.80 1.32 9.07 5.74 3.80 95.67%
DY 0.04 4.44 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.71 0.70 0.68 0.89 0.84 0.92 0.94 -17.01%

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