[LBS] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -50.49%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 189,969 136,566 223,022 130,843 171,592 148,474 202,776 -4.24%
PBT 37,380 22,960 28,191 19,020 31,585 23,249 31,192 12.78%
Tax -15,717 -4,452 -8,618 -8,323 -9,165 -8,625 -11,711 21.60%
NP 21,663 18,508 19,573 10,697 22,420 14,624 19,481 7.31%
-
NP to SH 22,997 19,706 21,741 11,568 23,364 15,625 19,751 10.64%
-
Tax Rate 42.05% 19.39% 30.57% 43.76% 29.02% 37.10% 37.54% -
Total Cost 168,306 118,058 203,449 120,146 149,172 133,850 183,295 -5.51%
-
Net Worth 1,020,289 1,039,141 1,023,105 981,688 944,657 883,789 862,299 11.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 32,304 - - 298 - - -
Div Payout % - 163.93% - - 1.28% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,020,289 1,039,141 1,023,105 981,688 944,657 883,789 862,299 11.83%
NOSH 539,835 538,415 532,867 530,642 497,188 488,281 481,731 7.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.40% 13.55% 8.78% 8.18% 13.07% 9.85% 9.61% -
ROE 2.25% 1.90% 2.13% 1.18% 2.47% 1.77% 2.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.19 25.36 41.85 24.66 34.51 30.41 42.09 -11.22%
EPS 4.26 3.66 4.08 2.18 4.70 3.20 4.10 2.57%
DPS 0.00 6.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.89 1.93 1.92 1.85 1.90 1.81 1.79 3.68%
Adjusted Per Share Value based on latest NOSH - 530,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.06 8.67 14.16 8.31 10.90 9.43 12.88 -4.27%
EPS 1.46 1.25 1.38 0.73 1.48 0.99 1.25 10.87%
DPS 0.00 2.05 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.6479 0.6599 0.6497 0.6234 0.5999 0.5612 0.5476 11.83%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.44 1.43 1.60 1.51 1.63 1.69 1.70 -
P/RPS 4.09 5.64 3.82 6.12 4.72 5.56 4.04 0.82%
P/EPS 33.80 39.07 39.22 69.27 34.69 52.81 41.46 -12.69%
EY 2.96 2.56 2.55 1.44 2.88 1.89 2.41 14.64%
DY 0.00 4.20 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.76 0.74 0.83 0.82 0.86 0.93 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 1.35 1.35 1.30 1.65 1.55 1.66 1.69 -
P/RPS 3.84 5.32 3.11 6.69 4.49 5.46 4.01 -2.83%
P/EPS 31.69 36.89 31.86 75.69 32.98 51.88 41.22 -16.03%
EY 3.16 2.71 3.14 1.32 3.03 1.93 2.43 19.08%
DY 0.00 4.44 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.71 0.70 0.68 0.89 0.82 0.92 0.94 -17.01%

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