[LBS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -70.96%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,362,138 955,414 603,440 247,350 993,619 671,349 426,084 116.55%
PBT 190,279 140,780 92,611 42,024 143,955 89,932 55,411 127.10%
Tax -77,248 -53,475 -35,387 -16,372 -58,753 -32,014 -19,694 148.09%
NP 113,031 87,305 57,224 25,652 85,202 57,918 35,717 115.09%
-
NP to SH 103,403 79,087 53,204 24,773 85,301 57,473 37,015 97.98%
-
Tax Rate 40.60% 37.98% 38.21% 38.96% 40.81% 35.60% 35.54% -
Total Cost 1,249,107 868,109 546,216 221,698 908,417 613,431 390,367 116.68%
-
Net Worth 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 15.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 400 - - - 589 34,346 - -
Div Payout % 0.39% - - - 0.69% 59.76% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,275,459 1,293,789 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 15.40%
NOSH 685,974 663,481 656,839 648,507 589,318 572,440 555,780 15.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.30% 9.14% 9.48% 10.37% 8.57% 8.63% 8.38% -
ROE 8.11% 6.11% 4.40% 2.09% 7.95% 5.55% 3.60% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.98 144.00 91.87 38.14 168.60 117.28 76.66 91.67%
EPS 15.48 11.92 8.10 3.82 14.47 10.04 6.66 75.19%
DPS 0.06 0.00 0.00 0.00 0.10 6.00 0.00 -
NAPS 1.91 1.95 1.84 1.83 1.82 1.81 1.85 2.14%
Adjusted Per Share Value based on latest NOSH - 648,507
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.50 60.67 38.32 15.71 63.10 42.63 27.06 116.54%
EPS 6.57 5.02 3.38 1.57 5.42 3.65 2.35 98.08%
DPS 0.03 0.00 0.00 0.00 0.04 2.18 0.00 -
NAPS 0.8099 0.8216 0.7675 0.7536 0.6811 0.658 0.6529 15.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.35 1.79 2.01 2.03 1.67 1.78 1.57 -
P/RPS 1.15 1.24 2.19 5.32 0.99 1.52 2.05 -31.90%
P/EPS 15.18 15.02 24.81 53.14 11.54 17.73 23.57 -25.36%
EY 6.59 6.66 4.03 1.88 8.67 5.64 4.24 34.06%
DY 0.03 0.00 0.00 0.00 0.06 3.37 0.00 -
P/NAPS 1.23 0.92 1.09 1.11 0.92 0.98 0.85 27.84%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 1.02 2.18 1.90 2.05 1.88 1.68 1.61 -
P/RPS 0.50 1.51 2.07 5.37 1.12 1.43 2.10 -61.48%
P/EPS 6.59 18.29 23.46 53.66 12.99 16.73 24.17 -57.85%
EY 15.18 5.47 4.26 1.86 7.70 5.98 4.14 137.22%
DY 0.06 0.00 0.00 0.00 0.05 3.57 0.00 -
P/NAPS 0.53 1.12 1.03 1.12 1.03 0.93 0.87 -28.07%

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