[LBS] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.05%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 410,262 304,751 240,117 406,724 351,974 356,090 247,350 40.07%
PBT 43,616 36,891 43,314 49,499 48,169 50,587 42,024 2.50%
Tax -15,919 -12,814 -17,254 -23,773 -18,088 -19,015 -16,372 -1.85%
NP 27,697 24,077 26,060 25,726 30,081 31,572 25,652 5.24%
-
NP to SH 24,137 20,820 23,044 24,316 25,883 28,431 24,773 -1.71%
-
Tax Rate 36.50% 34.73% 39.83% 48.03% 37.55% 37.59% 38.96% -
Total Cost 382,565 280,674 214,057 380,998 321,893 324,518 221,698 43.81%
-
Net Worth 1,199,356 1,106,967 903,268 1,275,459 1,294,149 1,208,153 1,186,769 0.70%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 133 - - - -
Div Payout % - - - 0.55% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,199,356 1,106,967 903,268 1,275,459 1,294,149 1,208,153 1,186,769 0.70%
NOSH 1,559,026 1,558,030 1,550,638 685,974 663,666 656,605 648,507 79.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.75% 7.90% 10.85% 6.33% 8.55% 8.87% 10.37% -
ROE 2.01% 1.88% 2.55% 1.91% 2.00% 2.35% 2.09% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.08 23.68 22.33 60.91 53.03 54.23 38.14 -16.52%
EPS 1.75 1.62 2.26 3.64 3.90 4.33 3.82 -40.54%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.84 1.91 1.95 1.84 1.83 -39.99%
Adjusted Per Share Value based on latest NOSH - 685,974
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.34 18.83 14.83 25.12 21.74 22.00 15.28 40.06%
EPS 1.49 1.29 1.42 1.50 1.60 1.76 1.53 -1.74%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.7409 0.6838 0.558 0.7879 0.7994 0.7463 0.7331 0.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.875 0.88 2.35 1.79 2.01 2.03 -
P/RPS 2.79 3.70 3.94 3.86 3.38 3.71 5.32 -34.94%
P/EPS 47.35 54.10 41.06 64.54 45.90 46.42 53.14 -7.39%
EY 2.11 1.85 2.44 1.55 2.18 2.15 1.88 7.99%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.05 1.23 0.92 1.09 1.11 -9.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 -
Price 0.70 0.895 0.89 1.02 2.18 1.90 2.05 -
P/RPS 2.41 3.78 3.99 1.67 4.11 3.50 5.37 -41.35%
P/EPS 40.92 55.33 41.53 28.01 55.90 43.88 53.66 -16.51%
EY 2.44 1.81 2.41 3.57 1.79 2.28 1.86 19.81%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 1.06 0.53 1.12 1.03 1.12 -18.75%

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