[LBS] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.36%
YoY- 26.12%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 225,612 200,472 189,969 136,566 223,022 130,843 171,592 20.03%
PBT 30,414 24,997 37,380 22,960 28,191 19,020 31,585 -2.48%
Tax -10,720 -8,974 -15,717 -4,452 -8,618 -8,323 -9,165 11.02%
NP 19,694 16,023 21,663 18,508 19,573 10,697 22,420 -8.28%
-
NP to SH 20,154 16,861 22,997 19,706 21,741 11,568 23,364 -9.39%
-
Tax Rate 35.25% 35.90% 42.05% 19.39% 30.57% 43.76% 29.02% -
Total Cost 205,918 184,449 168,306 118,058 203,449 120,146 149,172 24.00%
-
Net Worth 1,027,132 1,019,374 1,020,289 1,039,141 1,023,105 981,688 944,657 5.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 32,304 - - 298 -
Div Payout % - - - 163.93% - - 1.28% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,027,132 1,019,374 1,020,289 1,039,141 1,023,105 981,688 944,657 5.74%
NOSH 555,206 551,013 539,835 538,415 532,867 530,642 497,188 7.64%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.73% 7.99% 11.40% 13.55% 8.78% 8.18% 13.07% -
ROE 1.96% 1.65% 2.25% 1.90% 2.13% 1.18% 2.47% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.64 36.38 35.19 25.36 41.85 24.66 34.51 11.52%
EPS 3.63 3.06 4.26 3.66 4.08 2.18 4.70 -15.83%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.06 -
NAPS 1.85 1.85 1.89 1.93 1.92 1.85 1.90 -1.76%
Adjusted Per Share Value based on latest NOSH - 538,415
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.94 12.38 11.74 8.44 13.78 8.08 10.60 20.05%
EPS 1.24 1.04 1.42 1.22 1.34 0.71 1.44 -9.49%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.02 -
NAPS 0.6345 0.6297 0.6303 0.6419 0.632 0.6064 0.5836 5.73%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.57 1.59 1.44 1.43 1.60 1.51 1.63 -
P/RPS 3.86 4.37 4.09 5.64 3.82 6.12 4.72 -12.55%
P/EPS 43.25 51.96 33.80 39.07 39.22 69.27 34.69 15.85%
EY 2.31 1.92 2.96 2.56 2.55 1.44 2.88 -13.68%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.04 -
P/NAPS 0.85 0.86 0.76 0.74 0.83 0.82 0.86 -0.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.61 1.58 1.35 1.35 1.30 1.65 1.55 -
P/RPS 3.96 4.34 3.84 5.32 3.11 6.69 4.49 -8.03%
P/EPS 44.35 51.63 31.69 36.89 31.86 75.69 32.98 21.85%
EY 2.25 1.94 3.16 2.71 3.14 1.32 3.03 -18.01%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.04 -
P/NAPS 0.87 0.85 0.71 0.70 0.68 0.89 0.82 4.02%

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