[LBS] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.96%
YoY- 26.52%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 304,751 240,117 406,724 351,974 356,090 247,350 322,270 -3.66%
PBT 36,891 43,314 49,499 48,169 50,587 42,024 54,023 -22.50%
Tax -12,814 -17,254 -23,773 -18,088 -19,015 -16,372 -26,739 -38.84%
NP 24,077 26,060 25,726 30,081 31,572 25,652 27,284 -8.01%
-
NP to SH 20,820 23,044 24,316 25,883 28,431 24,773 27,828 -17.63%
-
Tax Rate 34.73% 39.83% 48.03% 37.55% 37.59% 38.96% 49.50% -
Total Cost 280,674 214,057 380,998 321,893 324,518 221,698 294,986 -3.27%
-
Net Worth 1,106,967 903,268 1,275,459 1,294,149 1,208,153 1,186,769 1,072,010 2.16%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 133 - - - - -
Div Payout % - - 0.55% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,106,967 903,268 1,275,459 1,294,149 1,208,153 1,186,769 1,072,010 2.16%
NOSH 1,558,030 1,550,638 685,974 663,666 656,605 648,507 589,016 91.60%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.90% 10.85% 6.33% 8.55% 8.87% 10.37% 8.47% -
ROE 1.88% 2.55% 1.91% 2.00% 2.35% 2.09% 2.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 23.68 22.33 60.91 53.03 54.23 38.14 54.71 -42.86%
EPS 1.62 2.26 3.64 3.90 4.33 3.82 4.72 -51.07%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 1.91 1.95 1.84 1.83 1.82 -39.41%
Adjusted Per Share Value based on latest NOSH - 663,666
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.83 14.83 25.12 21.74 22.00 15.28 19.91 -3.65%
EPS 1.29 1.42 1.50 1.60 1.76 1.53 1.72 -17.49%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.558 0.7879 0.7994 0.7463 0.7331 0.6622 2.16%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.875 0.88 2.35 1.79 2.01 2.03 1.67 -
P/RPS 3.70 3.94 3.86 3.38 3.71 5.32 3.05 13.78%
P/EPS 54.10 41.06 64.54 45.90 46.42 53.14 35.35 32.90%
EY 1.85 2.44 1.55 2.18 2.15 1.88 2.83 -24.73%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 1.23 0.92 1.09 1.11 0.92 7.14%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.895 0.89 1.02 2.18 1.90 2.05 1.88 -
P/RPS 3.78 3.99 1.67 4.11 3.50 5.37 3.44 6.50%
P/EPS 55.33 41.53 28.01 55.90 43.88 53.66 39.79 24.65%
EY 1.81 2.41 3.57 1.79 2.28 1.86 2.51 -19.63%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 0.53 1.12 1.03 1.12 1.03 0.64%

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