[LBS] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2.83%
YoY- -81.77%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 749,925 680,296 662,023 673,931 653,685 668,265 652,824 9.67%
PBT 114,066 108,089 101,756 102,045 105,046 104,129 101,835 7.84%
Tax -38,243 -37,592 -30,558 -34,731 -37,824 -37,035 -36,415 3.31%
NP 75,823 70,497 71,198 67,314 67,222 67,094 65,420 10.32%
-
NP to SH 81,368 76,075 76,379 72,298 70,308 69,930 66,010 14.94%
-
Tax Rate 33.53% 34.78% 30.03% 34.03% 36.01% 35.57% 35.76% -
Total Cost 674,102 609,799 590,825 606,617 586,463 601,171 587,404 9.60%
-
Net Worth 1,019,374 1,020,289 1,039,141 1,023,105 981,688 944,657 883,789 9.97%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 298 298 298 298 327 -
Div Payout % - - 0.39% 0.41% 0.42% 0.43% 0.50% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,019,374 1,020,289 1,039,141 1,023,105 981,688 944,657 883,789 9.97%
NOSH 551,013 539,835 538,415 532,867 530,642 497,188 488,281 8.38%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.11% 10.36% 10.75% 9.99% 10.28% 10.04% 10.02% -
ROE 7.98% 7.46% 7.35% 7.07% 7.16% 7.40% 7.47% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 136.10 126.02 122.96 126.47 123.19 134.41 133.70 1.19%
EPS 14.77 14.09 14.19 13.57 13.25 14.07 13.52 6.06%
DPS 0.00 0.00 0.06 0.06 0.06 0.06 0.07 -
NAPS 1.85 1.89 1.93 1.92 1.85 1.90 1.81 1.46%
Adjusted Per Share Value based on latest NOSH - 532,867
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 46.33 42.02 40.90 41.63 40.38 41.28 40.33 9.67%
EPS 5.03 4.70 4.72 4.47 4.34 4.32 4.08 14.96%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.02 -
NAPS 0.6297 0.6303 0.6419 0.632 0.6064 0.5836 0.546 9.96%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.59 1.44 1.43 1.60 1.51 1.63 1.69 -
P/RPS 1.17 1.14 1.16 1.27 1.23 1.21 1.26 -4.81%
P/EPS 10.77 10.22 10.08 11.79 11.40 11.59 12.50 -9.44%
EY 9.29 9.79 9.92 8.48 8.77 8.63 8.00 10.46%
DY 0.00 0.00 0.04 0.03 0.04 0.04 0.04 -
P/NAPS 0.86 0.76 0.74 0.83 0.82 0.86 0.93 -5.07%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.58 1.35 1.35 1.30 1.65 1.55 1.66 -
P/RPS 1.16 1.07 1.10 1.03 1.34 1.15 1.24 -4.34%
P/EPS 10.70 9.58 9.52 9.58 12.45 11.02 12.28 -8.76%
EY 9.35 10.44 10.51 10.44 8.03 9.07 8.14 9.67%
DY 0.00 0.00 0.04 0.04 0.03 0.04 0.04 -
P/NAPS 0.85 0.71 0.70 0.68 0.89 0.82 0.92 -5.13%

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