[LBS] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.77%
YoY- 41.07%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 240,117 406,724 351,974 356,090 247,350 322,270 245,265 -1.40%
PBT 43,314 49,499 48,169 50,587 42,024 54,023 34,521 16.34%
Tax -17,254 -23,773 -18,088 -19,015 -16,372 -26,739 -12,320 25.20%
NP 26,060 25,726 30,081 31,572 25,652 27,284 22,201 11.28%
-
NP to SH 23,044 24,316 25,883 28,431 24,773 27,828 20,458 8.26%
-
Tax Rate 39.83% 48.03% 37.55% 37.59% 38.96% 49.50% 35.69% -
Total Cost 214,057 380,998 321,893 324,518 221,698 294,986 223,064 -2.71%
-
Net Worth 903,268 1,275,459 1,294,149 1,208,153 1,186,769 1,072,010 1,037,226 -8.81%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 133 - - - - - -
Div Payout % - 0.55% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 903,268 1,275,459 1,294,149 1,208,153 1,186,769 1,072,010 1,037,226 -8.81%
NOSH 1,550,638 685,974 663,666 656,605 648,507 589,016 573,053 94.30%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.85% 6.33% 8.55% 8.87% 10.37% 8.47% 9.05% -
ROE 2.55% 1.91% 2.00% 2.35% 2.09% 2.60% 1.97% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 22.33 60.91 53.03 54.23 38.14 54.71 42.80 -35.21%
EPS 2.26 3.64 3.90 4.33 3.82 4.72 3.57 -26.29%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.91 1.95 1.84 1.83 1.82 1.81 -40.08%
Adjusted Per Share Value based on latest NOSH - 656,605
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.83 25.12 21.74 22.00 15.28 19.91 15.15 -1.41%
EPS 1.42 1.50 1.60 1.76 1.53 1.72 1.26 8.30%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.558 0.7879 0.7994 0.7463 0.7331 0.6622 0.6407 -8.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.88 2.35 1.79 2.01 2.03 1.67 1.78 -
P/RPS 3.94 3.86 3.38 3.71 5.32 3.05 4.16 -3.56%
P/EPS 41.06 64.54 45.90 46.42 53.14 35.35 49.86 -12.15%
EY 2.44 1.55 2.18 2.15 1.88 2.83 2.01 13.81%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.23 0.92 1.09 1.11 0.92 0.98 4.71%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.89 1.02 2.18 1.90 2.05 1.88 1.68 -
P/RPS 3.99 1.67 4.11 3.50 5.37 3.44 3.93 1.01%
P/EPS 41.53 28.01 55.90 43.88 53.66 39.79 47.06 -8.00%
EY 2.41 3.57 1.79 2.28 1.86 2.51 2.13 8.59%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.53 1.12 1.03 1.12 1.03 0.93 9.12%

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