[LBS] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -7.81%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,200,933 1,223,031 1,208,404 1,121,958 1,361,854 1,303,566 1,354,905 -7.72%
PBT 157,003 155,296 154,085 160,807 173,320 177,873 191,569 -12.41%
Tax -71,595 -70,630 -66,361 -66,071 -69,760 -71,929 -78,130 -5.65%
NP 85,408 84,666 87,724 94,736 103,560 105,944 113,439 -17.22%
-
NP to SH 69,877 72,953 79,750 85,110 92,317 94,063 101,674 -22.10%
-
Tax Rate 45.60% 45.48% 43.07% 41.09% 40.25% 40.44% 40.78% -
Total Cost 1,115,525 1,138,365 1,120,680 1,027,222 1,258,294 1,197,622 1,241,466 -6.87%
-
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - 133 133 133 -
Div Payout % - - - - 0.14% 0.14% 0.13% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 31.07%
NOSH 1,567,111 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 1,550,638 0.70%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.11% 6.92% 7.26% 8.44% 7.60% 8.13% 8.37% -
ROE 5.15% 5.38% 5.88% 6.87% 7.70% 8.50% 11.26% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.05 78.46 77.51 78.79 96.52 101.27 126.00 -27.93%
EPS 4.48 4.68 5.12 5.98 6.54 7.31 9.46 -39.21%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.87 0.87 0.87 0.87 0.85 0.86 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 1,559,026
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.19 75.55 74.65 69.31 84.13 80.53 83.70 -7.71%
EPS 4.32 4.51 4.93 5.26 5.70 5.81 6.28 -22.05%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.8377 0.8378 0.8378 0.7653 0.7409 0.6838 0.558 31.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.515 0.635 0.64 0.81 0.875 0.88 -
P/RPS 0.64 0.66 0.82 0.81 0.84 0.86 0.70 -5.79%
P/EPS 11.04 11.00 12.41 10.71 12.38 11.97 9.31 12.02%
EY 9.06 9.09 8.06 9.34 8.08 8.35 10.74 -10.71%
DY 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
P/NAPS 0.57 0.59 0.73 0.74 0.95 1.02 1.05 -33.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 -
Price 0.495 0.525 0.52 0.68 0.70 0.895 0.89 -
P/RPS 0.64 0.67 0.67 0.86 0.73 0.88 0.71 -6.67%
P/EPS 11.04 11.22 10.16 11.38 10.70 12.25 9.41 11.22%
EY 9.06 8.91 9.84 8.79 9.35 8.17 10.62 -10.04%
DY 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
P/NAPS 0.57 0.60 0.60 0.78 0.82 1.04 1.06 -33.84%

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