[LBS] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -79.22%
YoY- -23.26%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,325,205 1,034,105 645,941 326,563 1,121,958 955,130 544,868 80.56%
PBT 158,007 120,017 74,694 36,592 160,808 123,822 80,206 56.95%
Tax -65,487 -51,511 -34,627 -17,544 -66,072 -45,988 -30,069 67.78%
NP 92,520 68,506 40,067 19,048 94,736 77,834 50,137 50.27%
-
NP to SH 70,672 52,768 31,707 17,684 85,110 68,001 43,864 37.31%
-
Tax Rate 41.45% 42.92% 46.36% 47.94% 41.09% 37.14% 37.49% -
Total Cost 1,232,685 965,599 605,874 307,515 1,027,222 877,296 494,731 83.48%
-
Net Worth 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 16.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 16.05%
NOSH 1,567,111 1,567,111 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 0.38%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.98% 6.62% 6.20% 5.83% 8.44% 8.15% 9.20% -
ROE 5.10% 3.89% 2.34% 1.30% 6.87% 5.67% 3.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 85.17 66.35 41.44 20.95 78.79 67.69 42.33 59.17%
EPS 4.14 3.39 2.03 1.13 5.50 4.93 3.41 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.87 0.87 0.87 0.85 0.86 2.30%
Adjusted Per Share Value based on latest NOSH - 1,559,386
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 81.86 63.88 39.90 20.17 69.31 59.00 33.66 80.55%
EPS 4.37 3.26 1.96 1.09 5.26 4.20 2.71 37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8555 0.8377 0.8378 0.8378 0.7653 0.7409 0.6838 16.06%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.495 0.495 0.515 0.635 0.64 0.81 0.875 -
P/RPS 0.58 0.75 1.24 3.03 0.81 1.20 2.07 -57.08%
P/EPS 10.90 14.62 25.32 55.98 10.71 16.81 25.68 -43.43%
EY 9.18 6.84 3.95 1.79 9.34 5.95 3.89 76.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.59 0.73 0.74 0.95 1.02 -32.87%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.475 0.495 0.525 0.52 0.68 0.70 0.895 -
P/RPS 0.56 0.75 1.27 2.48 0.86 1.03 2.11 -58.60%
P/EPS 10.46 14.62 25.81 45.84 11.38 14.52 26.26 -45.77%
EY 9.56 6.84 3.87 2.18 8.79 6.88 3.81 84.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.60 0.60 0.78 0.82 1.04 -36.12%

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