[LBS] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 9.23%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,354,905 1,362,138 1,277,683 1,170,974 1,040,497 993,619 861,214 35.30%
PBT 191,569 190,279 195,458 181,810 160,982 143,955 127,850 30.97%
Tax -78,130 -77,248 -80,905 -75,137 -66,151 -58,753 -48,213 38.00%
NP 113,439 113,031 114,553 106,673 94,831 85,202 79,637 26.62%
-
NP to SH 101,674 103,403 107,242 101,817 93,213 85,301 80,533 16.82%
-
Tax Rate 40.78% 40.60% 41.39% 41.33% 41.09% 40.81% 37.71% -
Total Cost 1,241,466 1,249,107 1,163,130 1,064,301 945,666 908,417 781,577 36.17%
-
Net Worth 903,268 1,275,459 1,294,149 1,208,153 648,507 1,072,010 1,037,226 -8.81%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 133 133 - - - - - -
Div Payout % 0.13% 0.13% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 903,268 1,275,459 1,294,149 1,208,153 648,507 1,072,010 1,037,226 -8.81%
NOSH 1,550,638 685,974 663,666 656,605 648,507 589,016 573,053 94.30%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.37% 8.30% 8.97% 9.11% 9.11% 8.57% 9.25% -
ROE 11.26% 8.11% 8.29% 8.43% 14.37% 7.96% 7.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 126.00 203.98 192.52 178.34 160.44 168.69 150.29 -11.09%
EPS 9.46 15.48 16.16 15.51 14.37 14.48 14.05 -23.19%
DPS 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.91 1.95 1.84 1.00 1.82 1.81 -40.08%
Adjusted Per Share Value based on latest NOSH - 656,605
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 86.04 86.50 81.14 74.36 66.07 63.10 54.69 35.30%
EPS 6.46 6.57 6.81 6.47 5.92 5.42 5.11 16.93%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5736 0.8099 0.8218 0.7672 0.4118 0.6808 0.6587 -8.81%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.88 2.35 1.79 2.01 2.03 1.67 1.78 -
P/RPS 0.70 1.15 0.93 1.13 1.27 0.99 1.18 -29.42%
P/EPS 9.31 15.18 11.08 12.96 14.12 11.53 12.67 -18.58%
EY 10.74 6.59 9.03 7.71 7.08 8.67 7.90 22.74%
DY 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.23 0.92 1.09 2.03 0.92 0.98 4.71%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.89 1.02 2.18 1.90 2.05 1.88 1.68 -
P/RPS 0.71 0.50 1.13 1.07 1.28 1.11 1.12 -26.22%
P/EPS 9.41 6.59 13.49 12.25 14.26 12.98 11.95 -14.73%
EY 10.62 15.18 7.41 8.16 7.01 7.70 8.37 17.21%
DY 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.53 1.12 1.03 2.05 1.03 0.93 9.12%

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