[LBS] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -10.98%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 406,724 351,974 356,090 247,350 322,270 245,265 225,612 47.96%
PBT 49,499 48,169 50,587 42,024 54,023 34,521 30,414 38.23%
Tax -23,773 -18,088 -19,015 -16,372 -26,739 -12,320 -10,720 69.80%
NP 25,726 30,081 31,572 25,652 27,284 22,201 19,694 19.43%
-
NP to SH 24,316 25,883 28,431 24,773 27,828 20,458 20,154 13.29%
-
Tax Rate 48.03% 37.55% 37.59% 38.96% 49.50% 35.69% 35.25% -
Total Cost 380,998 321,893 324,518 221,698 294,986 223,064 205,918 50.54%
-
Net Worth 1,275,459 1,294,149 1,208,153 1,186,769 1,072,010 1,037,226 1,027,132 15.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 133 - - - - - - -
Div Payout % 0.55% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,275,459 1,294,149 1,208,153 1,186,769 1,072,010 1,037,226 1,027,132 15.48%
NOSH 685,974 663,666 656,605 648,507 589,016 573,053 555,206 15.09%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.33% 8.55% 8.87% 10.37% 8.47% 9.05% 8.73% -
ROE 1.91% 2.00% 2.35% 2.09% 2.60% 1.97% 1.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 60.91 53.03 54.23 38.14 54.71 42.80 40.64 30.86%
EPS 3.64 3.90 4.33 3.82 4.72 3.57 3.63 0.18%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.95 1.84 1.83 1.82 1.81 1.85 2.14%
Adjusted Per Share Value based on latest NOSH - 648,507
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.12 21.74 22.00 15.28 19.91 15.15 13.94 47.92%
EPS 1.50 1.60 1.76 1.53 1.72 1.26 1.24 13.49%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7879 0.7994 0.7463 0.7331 0.6622 0.6407 0.6345 15.48%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.35 1.79 2.01 2.03 1.67 1.78 1.57 -
P/RPS 3.86 3.38 3.71 5.32 3.05 4.16 3.86 0.00%
P/EPS 64.54 45.90 46.42 53.14 35.35 49.86 43.25 30.49%
EY 1.55 2.18 2.15 1.88 2.83 2.01 2.31 -23.29%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.92 1.09 1.11 0.92 0.98 0.85 27.84%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 1.02 2.18 1.90 2.05 1.88 1.68 1.61 -
P/RPS 1.67 4.11 3.50 5.37 3.44 3.93 3.96 -43.67%
P/EPS 28.01 55.90 43.88 53.66 39.79 47.06 44.35 -26.32%
EY 3.57 1.79 2.28 1.86 2.51 2.13 2.25 35.92%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.12 1.03 1.12 1.03 0.93 0.87 -28.07%

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