[LBS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -77.82%
YoY- 45.76%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 993,619 671,349 426,084 200,472 680,400 490,431 353,865 98.40%
PBT 143,955 89,932 55,411 24,997 107,550 70,170 47,211 109.56%
Tax -58,753 -32,014 -19,694 -8,974 -37,110 -21,393 -16,941 128.25%
NP 85,202 57,918 35,717 16,023 70,440 48,777 30,270 98.72%
-
NP to SH 85,301 57,473 37,015 16,861 76,011 53,014 33,309 86.64%
-
Tax Rate 40.81% 35.60% 35.54% 35.90% 34.50% 30.49% 35.88% -
Total Cost 908,417 613,431 390,367 184,449 609,960 441,654 323,595 98.37%
-
Net Worth 1,072,559 1,036,116 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 3.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 589 34,346 - - 323 32,260 - -
Div Payout % 0.69% 59.76% - - 0.43% 60.85% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,072,559 1,036,116 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 3.06%
NOSH 589,318 572,440 555,780 551,013 539,850 537,667 533,798 6.78%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.57% 8.63% 8.38% 7.99% 10.35% 9.95% 8.55% -
ROE 7.95% 5.55% 3.60% 1.65% 7.45% 5.11% 3.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 168.60 117.28 76.66 36.38 126.03 91.21 66.29 85.79%
EPS 14.47 10.04 6.66 3.06 14.08 9.86 6.24 74.74%
DPS 0.10 6.00 0.00 0.00 0.06 6.00 0.00 -
NAPS 1.82 1.81 1.85 1.85 1.89 1.93 1.92 -3.48%
Adjusted Per Share Value based on latest NOSH - 551,013
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.10 42.63 27.06 12.73 43.21 31.14 22.47 98.42%
EPS 5.42 3.65 2.35 1.07 4.83 3.37 2.12 86.44%
DPS 0.04 2.18 0.00 0.00 0.02 2.05 0.00 -
NAPS 0.6811 0.658 0.6529 0.6473 0.6479 0.659 0.6508 3.06%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.67 1.78 1.57 1.59 1.44 1.43 1.60 -
P/RPS 0.99 1.52 2.05 4.37 1.14 1.57 2.41 -44.59%
P/EPS 11.54 17.73 23.57 51.96 10.23 14.50 25.64 -41.12%
EY 8.67 5.64 4.24 1.92 9.78 6.90 3.90 69.92%
DY 0.06 3.37 0.00 0.00 0.04 4.20 0.00 -
P/NAPS 0.92 0.98 0.85 0.86 0.76 0.74 0.83 7.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 31/05/16 25/02/16 26/11/15 28/08/15 -
Price 1.88 1.68 1.61 1.58 1.35 1.35 1.30 -
P/RPS 1.12 1.43 2.10 4.34 1.07 1.48 1.96 -31.02%
P/EPS 12.99 16.73 24.17 51.63 9.59 13.69 20.83 -26.90%
EY 7.70 5.98 4.14 1.94 10.43 7.30 4.80 36.83%
DY 0.05 3.57 0.00 0.00 0.04 4.44 0.00 -
P/NAPS 1.03 0.93 0.87 0.85 0.71 0.70 0.68 31.72%

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