[LBS] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -29.12%
YoY- -29.64%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 388,164 319,378 326,563 166,828 410,262 304,751 240,117 37.70%
PBT 45,323 38,102 36,592 36,986 43,616 36,891 43,314 3.06%
Tax -16,884 -17,083 -17,544 -20,084 -15,919 -12,814 -17,254 -1.43%
NP 28,439 21,019 19,048 16,902 27,697 24,077 26,060 5.99%
-
NP to SH 21,061 14,023 17,684 17,109 24,137 20,820 23,044 -5.81%
-
Tax Rate 37.25% 44.83% 47.94% 54.30% 36.50% 34.73% 39.83% -
Total Cost 359,725 298,359 307,515 149,926 382,565 280,674 214,057 41.30%
-
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
NOSH 1,567,111 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 1,550,638 0.70%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.33% 6.58% 5.83% 10.13% 6.75% 7.90% 10.85% -
ROE 1.55% 1.03% 1.30% 1.38% 2.01% 1.88% 2.55% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.90 20.49 20.95 11.72 29.08 23.68 22.33 7.52%
EPS 1.35 0.90 1.13 0.73 1.75 1.62 2.26 -29.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.87 0.87 0.85 0.86 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 1,559,026
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.98 19.73 20.17 10.31 25.34 18.83 14.83 37.72%
EPS 1.30 0.87 1.09 1.06 1.49 1.29 1.42 -5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8377 0.8378 0.8378 0.7653 0.7409 0.6838 0.558 31.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.515 0.635 0.64 0.81 0.875 0.88 -
P/RPS 1.99 2.51 3.03 5.46 2.79 3.70 3.94 -36.55%
P/EPS 36.63 57.25 55.98 53.27 47.35 54.10 41.06 -7.32%
EY 2.73 1.75 1.79 1.88 2.11 1.85 2.44 7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.73 0.74 0.95 1.02 1.05 -33.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 -
Price 0.495 0.525 0.52 0.68 0.70 0.895 0.89 -
P/RPS 1.99 2.56 2.48 5.80 2.41 3.78 3.99 -37.08%
P/EPS 36.63 58.36 45.84 56.59 40.92 55.33 41.53 -8.02%
EY 2.73 1.71 2.18 1.77 2.44 1.81 2.41 8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.78 0.82 1.04 1.06 -33.84%

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