[LBS] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -4.83%
YoY- -17.56%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,336,946 932,326 1,291,882 1,089,736 1,206,880 852,168 707,730 11.17%
PBT 156,666 72,944 149,388 160,412 185,222 110,822 94,422 8.79%
Tax -52,064 -41,614 -69,254 -60,138 -70,774 -39,388 -33,882 7.41%
NP 104,602 31,330 80,134 100,274 114,448 71,434 60,540 9.53%
-
NP to SH 82,864 24,178 63,414 87,728 106,408 74,030 66,618 3.70%
-
Tax Rate 33.23% 57.05% 46.36% 37.49% 38.21% 35.54% 35.88% -
Total Cost 1,232,344 900,996 1,211,748 989,462 1,092,432 780,734 647,190 11.32%
-
Net Worth 1,358,644 1,355,251 1,356,232 1,106,967 1,208,584 1,028,194 1,024,892 4.80%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,358,644 1,355,251 1,356,232 1,106,967 1,208,584 1,028,194 1,024,892 4.80%
NOSH 1,569,245 1,567,111 1,559,386 1,558,030 656,839 555,780 533,798 19.66%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.82% 3.36% 6.20% 9.20% 9.48% 8.38% 8.55% -
ROE 6.10% 1.78% 4.68% 7.93% 8.80% 7.20% 6.50% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 85.61 61.23 82.87 84.66 183.74 153.33 132.58 -7.02%
EPS 4.74 1.58 4.06 6.82 16.20 13.32 12.48 -14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.89 0.87 0.86 1.84 1.85 1.92 -12.34%
Adjusted Per Share Value based on latest NOSH - 1,558,030
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 82.59 57.59 79.80 67.32 74.55 52.64 43.72 11.17%
EPS 5.12 1.49 3.92 5.42 6.57 4.57 4.12 3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8393 0.8372 0.8378 0.6838 0.7466 0.6352 0.6331 4.80%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.465 0.37 0.515 0.875 2.01 1.57 1.60 -
P/RPS 0.54 0.60 0.62 1.03 1.09 1.02 1.21 -12.57%
P/EPS 8.76 23.30 12.66 12.84 12.41 11.79 12.82 -6.14%
EY 11.41 4.29 7.90 7.79 8.06 8.48 7.80 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.59 1.02 1.09 0.85 0.83 -7.19%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 27/08/20 30/08/19 29/08/18 29/08/17 29/08/16 28/08/15 -
Price 0.435 0.475 0.525 0.895 1.90 1.61 1.30 -
P/RPS 0.51 0.78 0.63 1.06 1.03 1.05 0.98 -10.30%
P/EPS 8.20 29.92 12.91 13.13 11.73 12.09 10.42 -3.91%
EY 12.20 3.34 7.75 7.62 8.53 8.27 9.60 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.60 1.04 1.03 0.87 0.68 -4.99%

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