[LBS] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 16.7%
YoY- -1.57%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 245,265 225,612 200,472 189,969 136,566 223,022 130,843 51.85%
PBT 34,521 30,414 24,997 37,380 22,960 28,191 19,020 48.63%
Tax -12,320 -10,720 -8,974 -15,717 -4,452 -8,618 -8,323 29.79%
NP 22,201 19,694 16,023 21,663 18,508 19,573 10,697 62.49%
-
NP to SH 20,458 20,154 16,861 22,997 19,706 21,741 11,568 46.08%
-
Tax Rate 35.69% 35.25% 35.90% 42.05% 19.39% 30.57% 43.76% -
Total Cost 223,064 205,918 184,449 168,306 118,058 203,449 120,146 50.88%
-
Net Worth 1,037,226 1,027,132 1,019,374 1,020,289 1,039,141 1,023,105 981,688 3.72%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 32,304 - - -
Div Payout % - - - - 163.93% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,037,226 1,027,132 1,019,374 1,020,289 1,039,141 1,023,105 981,688 3.72%
NOSH 573,053 555,206 551,013 539,835 538,415 532,867 530,642 5.24%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.05% 8.73% 7.99% 11.40% 13.55% 8.78% 8.18% -
ROE 1.97% 1.96% 1.65% 2.25% 1.90% 2.13% 1.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.80 40.64 36.38 35.19 25.36 41.85 24.66 44.27%
EPS 3.57 3.63 3.06 4.26 3.66 4.08 2.18 38.80%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.81 1.85 1.85 1.89 1.93 1.92 1.85 -1.44%
Adjusted Per Share Value based on latest NOSH - 539,835
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.15 13.94 12.38 11.74 8.44 13.78 8.08 51.88%
EPS 1.26 1.24 1.04 1.42 1.22 1.34 0.71 46.42%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.6407 0.6345 0.6297 0.6303 0.6419 0.632 0.6064 3.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.78 1.57 1.59 1.44 1.43 1.60 1.51 -
P/RPS 4.16 3.86 4.37 4.09 5.64 3.82 6.12 -22.63%
P/EPS 49.86 43.25 51.96 33.80 39.07 39.22 69.27 -19.63%
EY 2.01 2.31 1.92 2.96 2.56 2.55 1.44 24.82%
DY 0.00 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.98 0.85 0.86 0.76 0.74 0.83 0.82 12.58%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 31/05/16 25/02/16 26/11/15 28/08/15 29/05/15 -
Price 1.68 1.61 1.58 1.35 1.35 1.30 1.65 -
P/RPS 3.93 3.96 4.34 3.84 5.32 3.11 6.69 -29.79%
P/EPS 47.06 44.35 51.63 31.69 36.89 31.86 75.69 -27.09%
EY 2.13 2.25 1.94 3.16 2.71 3.14 1.32 37.45%
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.93 0.87 0.85 0.71 0.70 0.68 0.89 2.96%

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