[LBS] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 6.96%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 993,619 861,214 752,515 749,925 680,296 662,023 673,931 29.38%
PBT 143,955 127,850 116,289 114,066 108,089 101,756 102,045 25.65%
Tax -58,753 -48,213 -40,345 -38,243 -37,592 -30,558 -34,731 41.74%
NP 85,202 79,637 75,944 75,823 70,497 71,198 67,314 16.92%
-
NP to SH 85,301 80,533 79,781 81,368 76,075 76,379 72,298 11.60%
-
Tax Rate 40.81% 37.71% 34.69% 33.53% 34.78% 30.03% 34.03% -
Total Cost 908,417 781,577 676,571 674,102 609,799 590,825 606,617 30.73%
-
Net Worth 1,072,010 1,037,226 1,027,132 1,019,374 1,020,289 1,039,141 1,023,105 3.14%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 298 298 -
Div Payout % - - - - - 0.39% 0.41% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,072,010 1,037,226 1,027,132 1,019,374 1,020,289 1,039,141 1,023,105 3.14%
NOSH 589,016 573,053 555,206 551,013 539,835 538,415 532,867 6.87%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.57% 9.25% 10.09% 10.11% 10.36% 10.75% 9.99% -
ROE 7.96% 7.76% 7.77% 7.98% 7.46% 7.35% 7.07% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 168.69 150.29 135.54 136.10 126.02 122.96 126.47 21.06%
EPS 14.48 14.05 14.37 14.77 14.09 14.19 13.57 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 1.82 1.81 1.85 1.85 1.89 1.93 1.92 -3.48%
Adjusted Per Share Value based on latest NOSH - 551,013
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.10 54.69 47.79 47.62 43.20 42.04 42.80 29.38%
EPS 5.42 5.11 5.07 5.17 4.83 4.85 4.59 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.6808 0.6587 0.6523 0.6473 0.6479 0.6599 0.6497 3.15%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.67 1.78 1.57 1.59 1.44 1.43 1.60 -
P/RPS 0.99 1.18 1.16 1.17 1.14 1.16 1.27 -15.23%
P/EPS 11.53 12.67 10.93 10.77 10.22 10.08 11.79 -1.46%
EY 8.67 7.90 9.15 9.29 9.79 9.92 8.48 1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.03 -
P/NAPS 0.92 0.98 0.85 0.86 0.76 0.74 0.83 7.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 31/05/16 25/02/16 26/11/15 28/08/15 -
Price 1.88 1.68 1.61 1.58 1.35 1.35 1.30 -
P/RPS 1.11 1.12 1.19 1.16 1.07 1.10 1.03 5.08%
P/EPS 12.98 11.95 11.20 10.70 9.58 9.52 9.58 22.33%
EY 7.70 8.37 8.93 9.35 10.44 10.51 10.44 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
P/NAPS 1.03 0.93 0.87 0.85 0.71 0.70 0.68 31.72%

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