[LBS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.54%
YoY- -82.03%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 680,296 662,023 673,931 653,685 668,265 652,824 639,319 4.21%
PBT 108,089 101,756 102,045 105,046 104,129 101,835 436,669 -60.47%
Tax -37,592 -30,558 -34,731 -37,824 -37,035 -36,415 -38,703 -1.91%
NP 70,497 71,198 67,314 67,222 67,094 65,420 397,966 -68.35%
-
NP to SH 76,075 76,379 72,298 70,308 69,930 66,010 396,684 -66.64%
-
Tax Rate 34.78% 30.03% 34.03% 36.01% 35.57% 35.76% 8.86% -
Total Cost 609,799 590,825 606,617 586,463 601,171 587,404 241,353 85.19%
-
Net Worth 1,020,289 1,039,141 1,023,105 981,688 944,657 883,789 862,299 11.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 298 298 298 298 327 444 -
Div Payout % - 0.39% 0.41% 0.42% 0.43% 0.50% 0.11% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,020,289 1,039,141 1,023,105 981,688 944,657 883,789 862,299 11.83%
NOSH 539,835 538,415 532,867 530,642 497,188 488,281 481,731 7.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.36% 10.75% 9.99% 10.28% 10.04% 10.02% 62.25% -
ROE 7.46% 7.35% 7.07% 7.16% 7.40% 7.47% 46.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 126.02 122.96 126.47 123.19 134.41 133.70 132.71 -3.38%
EPS 14.09 14.19 13.57 13.25 14.07 13.52 82.35 -69.08%
DPS 0.00 0.06 0.06 0.06 0.06 0.07 0.09 -
NAPS 1.89 1.93 1.92 1.85 1.90 1.81 1.79 3.68%
Adjusted Per Share Value based on latest NOSH - 530,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.02 40.90 41.63 40.38 41.28 40.33 39.49 4.21%
EPS 4.70 4.72 4.47 4.34 4.32 4.08 24.50 -66.63%
DPS 0.00 0.02 0.02 0.02 0.02 0.02 0.03 -
NAPS 0.6303 0.6419 0.632 0.6064 0.5836 0.546 0.5327 11.83%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.44 1.43 1.60 1.51 1.63 1.69 1.70 -
P/RPS 1.14 1.16 1.27 1.23 1.21 1.26 1.28 -7.41%
P/EPS 10.22 10.08 11.79 11.40 11.59 12.50 2.06 190.03%
EY 9.79 9.92 8.48 8.77 8.63 8.00 48.44 -65.46%
DY 0.00 0.04 0.03 0.04 0.04 0.04 0.05 -
P/NAPS 0.76 0.74 0.83 0.82 0.86 0.93 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 1.35 1.35 1.30 1.65 1.55 1.66 1.69 -
P/RPS 1.07 1.10 1.03 1.34 1.15 1.24 1.27 -10.76%
P/EPS 9.58 9.52 9.58 12.45 11.02 12.28 2.05 178.73%
EY 10.44 10.51 10.44 8.03 9.07 8.14 48.73 -64.09%
DY 0.00 0.04 0.04 0.03 0.04 0.04 0.05 -
P/NAPS 0.71 0.70 0.68 0.89 0.82 0.92 0.94 -17.01%

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