[LBS] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 19.53%
YoY- -7.3%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 247,350 322,270 245,265 225,612 200,472 189,969 136,566 48.53%
PBT 42,024 54,023 34,521 30,414 24,997 37,380 22,960 49.57%
Tax -16,372 -26,739 -12,320 -10,720 -8,974 -15,717 -4,452 138.06%
NP 25,652 27,284 22,201 19,694 16,023 21,663 18,508 24.28%
-
NP to SH 24,773 27,828 20,458 20,154 16,861 22,997 19,706 16.46%
-
Tax Rate 38.96% 49.50% 35.69% 35.25% 35.90% 42.05% 19.39% -
Total Cost 221,698 294,986 223,064 205,918 184,449 168,306 118,058 52.15%
-
Net Worth 1,186,769 1,072,010 1,037,226 1,027,132 1,019,374 1,020,289 1,039,141 9.25%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - 32,304 -
Div Payout % - - - - - - 163.93% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,186,769 1,072,010 1,037,226 1,027,132 1,019,374 1,020,289 1,039,141 9.25%
NOSH 648,507 589,016 573,053 555,206 551,013 539,835 538,415 13.19%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.37% 8.47% 9.05% 8.73% 7.99% 11.40% 13.55% -
ROE 2.09% 2.60% 1.97% 1.96% 1.65% 2.25% 1.90% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.14 54.71 42.80 40.64 36.38 35.19 25.36 31.23%
EPS 3.82 4.72 3.57 3.63 3.06 4.26 3.66 2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.83 1.82 1.81 1.85 1.85 1.89 1.93 -3.48%
Adjusted Per Share Value based on latest NOSH - 555,206
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.71 20.46 15.57 14.33 12.73 12.06 8.67 48.57%
EPS 1.57 1.77 1.30 1.28 1.07 1.46 1.25 16.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
NAPS 0.7536 0.6808 0.6587 0.6523 0.6473 0.6479 0.6599 9.24%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.03 1.67 1.78 1.57 1.59 1.44 1.43 -
P/RPS 5.32 3.05 4.16 3.86 4.37 4.09 5.64 -3.81%
P/EPS 53.14 35.35 49.86 43.25 51.96 33.80 39.07 22.73%
EY 1.88 2.83 2.01 2.31 1.92 2.96 2.56 -18.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 1.11 0.92 0.98 0.85 0.86 0.76 0.74 31.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 29/08/16 31/05/16 25/02/16 26/11/15 -
Price 2.05 1.88 1.68 1.61 1.58 1.35 1.35 -
P/RPS 5.37 3.44 3.93 3.96 4.34 3.84 5.32 0.62%
P/EPS 53.66 39.79 47.06 44.35 51.63 31.69 36.89 28.34%
EY 1.86 2.51 2.13 2.25 1.94 3.16 2.71 -22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 1.12 1.03 0.93 0.87 0.85 0.71 0.70 36.75%

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