[LBS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 49.53%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 136,566 223,022 130,843 171,592 148,474 202,776 145,423 -4.09%
PBT 22,960 28,191 19,020 31,585 23,249 31,192 18,103 17.15%
Tax -4,452 -8,618 -8,323 -9,165 -8,625 -11,711 -7,534 -29.55%
NP 18,508 19,573 10,697 22,420 14,624 19,481 10,569 45.23%
-
NP to SH 19,706 21,741 11,568 23,364 15,625 19,751 11,190 45.77%
-
Tax Rate 19.39% 30.57% 43.76% 29.02% 37.10% 37.54% 41.62% -
Total Cost 118,058 203,449 120,146 149,172 133,850 183,295 134,854 -8.47%
-
Net Worth 1,039,141 1,023,105 981,688 944,657 883,789 862,299 869,810 12.57%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 32,304 - - 298 - - - -
Div Payout % 163.93% - - 1.28% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,039,141 1,023,105 981,688 944,657 883,789 862,299 869,810 12.57%
NOSH 538,415 532,867 530,642 497,188 488,281 481,731 470,168 9.44%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.55% 8.78% 8.18% 13.07% 9.85% 9.61% 7.27% -
ROE 1.90% 2.13% 1.18% 2.47% 1.77% 2.29% 1.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.36 41.85 24.66 34.51 30.41 42.09 30.93 -12.38%
EPS 3.66 4.08 2.18 4.70 3.20 4.10 2.38 33.19%
DPS 6.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.85 1.90 1.81 1.79 1.85 2.85%
Adjusted Per Share Value based on latest NOSH - 497,188
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.67 14.16 8.31 10.90 9.43 12.88 9.23 -4.08%
EPS 1.25 1.38 0.73 1.48 0.99 1.25 0.71 45.75%
DPS 2.05 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.6599 0.6497 0.6234 0.5999 0.5612 0.5476 0.5524 12.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.43 1.60 1.51 1.63 1.69 1.70 1.73 -
P/RPS 5.64 3.82 6.12 4.72 5.56 4.04 5.59 0.59%
P/EPS 39.07 39.22 69.27 34.69 52.81 41.46 72.69 -33.86%
EY 2.56 2.55 1.44 2.88 1.89 2.41 1.38 50.91%
DY 4.20 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.82 0.86 0.93 0.95 0.94 -14.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 27/05/14 -
Price 1.35 1.30 1.65 1.55 1.66 1.69 1.73 -
P/RPS 5.32 3.11 6.69 4.49 5.46 4.01 5.59 -3.24%
P/EPS 36.89 31.86 75.69 32.98 51.88 41.22 72.69 -36.34%
EY 2.71 3.14 1.32 3.03 1.93 2.43 1.38 56.75%
DY 4.44 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.89 0.82 0.92 0.94 0.94 -17.82%

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