[LBS] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.86%
YoY- -13.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,223,031 1,208,404 1,121,958 1,361,854 1,303,566 1,354,905 1,362,138 -6.94%
PBT 155,296 154,085 160,807 173,320 177,873 191,569 190,279 -12.69%
Tax -70,630 -66,361 -66,071 -69,760 -71,929 -78,130 -77,248 -5.81%
NP 84,666 87,724 94,736 103,560 105,944 113,439 113,031 -17.56%
-
NP to SH 72,953 79,750 85,110 92,317 94,063 101,674 103,403 -20.79%
-
Tax Rate 45.48% 43.07% 41.09% 40.25% 40.44% 40.78% 40.60% -
Total Cost 1,138,365 1,120,680 1,027,222 1,258,294 1,197,622 1,241,466 1,249,107 -6.01%
-
Net Worth 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 1,275,459 4.19%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 133 133 133 133 -
Div Payout % - - - 0.14% 0.14% 0.13% 0.13% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 1,275,459 4.19%
NOSH 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 1,550,638 685,974 73.14%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.92% 7.26% 8.44% 7.60% 8.13% 8.37% 8.30% -
ROE 5.38% 5.88% 6.87% 7.70% 8.50% 11.26% 8.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 78.46 77.51 78.79 96.52 101.27 126.00 203.98 -47.20%
EPS 4.68 5.12 5.98 6.54 7.31 9.46 15.48 -55.05%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.02 -
NAPS 0.87 0.87 0.87 0.85 0.86 0.84 1.91 -40.88%
Adjusted Per Share Value based on latest NOSH - 1,559,026
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 77.67 76.74 71.25 86.48 82.78 86.04 86.50 -6.94%
EPS 4.63 5.06 5.40 5.86 5.97 6.46 6.57 -20.85%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.8612 0.8613 0.7867 0.7616 0.703 0.5736 0.8099 4.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.515 0.635 0.64 0.81 0.875 0.88 2.35 -
P/RPS 0.66 0.82 0.81 0.84 0.86 0.70 1.15 -31.00%
P/EPS 11.00 12.41 10.71 12.38 11.97 9.31 15.18 -19.37%
EY 9.09 8.06 9.34 8.08 8.35 10.74 6.59 23.98%
DY 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
P/NAPS 0.59 0.73 0.74 0.95 1.02 1.05 1.23 -38.80%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.525 0.52 0.68 0.70 0.895 0.89 1.02 -
P/RPS 0.67 0.67 0.86 0.73 0.88 0.71 0.50 21.61%
P/EPS 11.22 10.16 11.38 10.70 12.25 9.41 6.59 42.72%
EY 8.91 9.84 8.79 9.35 8.17 10.62 15.18 -29.96%
DY 0.00 0.00 0.00 0.01 0.01 0.01 0.02 -
P/NAPS 0.60 0.60 0.78 0.82 1.04 1.06 0.53 8.64%

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