[LBS] YoY Annualized Quarter 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- -33.83%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 960,468 989,400 801,888 523,372 581,692 432,812 424,544 14.56%
PBT 173,260 168,096 99,988 76,080 72,412 64,544 58,224 19.92%
Tax -69,020 -65,488 -35,896 -33,292 -30,136 -12,216 -23,812 19.39%
NP 104,240 102,608 64,092 42,788 42,276 52,328 34,412 20.27%
-
NP to SH 92,176 99,092 67,444 46,272 44,760 50,816 25,148 24.15%
-
Tax Rate 39.84% 38.96% 35.90% 43.76% 41.62% 18.93% 40.90% -
Total Cost 856,228 886,792 737,796 480,584 539,416 380,484 390,132 13.99%
-
Net Worth 903,268 1,186,769 1,019,374 981,688 869,810 453,986 420,419 13.58%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 903,268 1,186,769 1,019,374 981,688 869,810 453,986 420,419 13.58%
NOSH 1,550,638 648,507 551,013 530,642 470,168 381,501 385,705 26.08%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.85% 10.37% 7.99% 8.18% 7.27% 12.09% 8.11% -
ROE 10.20% 8.35% 6.62% 4.71% 5.15% 11.19% 5.98% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 89.32 152.57 145.53 98.63 123.72 113.45 110.07 -3.42%
EPS 9.04 15.28 12.24 8.72 9.52 13.32 6.52 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.83 1.85 1.85 1.85 1.19 1.09 -4.24%
Adjusted Per Share Value based on latest NOSH - 530,642
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.33 61.12 49.54 32.33 35.93 26.74 26.23 14.56%
EPS 5.69 6.12 4.17 2.86 2.76 3.14 1.55 24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.558 0.7331 0.6297 0.6064 0.5373 0.2804 0.2597 13.58%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.88 2.03 1.59 1.51 1.73 0.93 0.82 -
P/RPS 0.99 1.33 1.09 1.53 1.40 0.82 0.74 4.96%
P/EPS 10.27 13.29 12.99 17.32 18.17 6.98 12.58 -3.32%
EY 9.74 7.53 7.70 5.77 5.50 14.32 7.95 3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 0.86 0.82 0.94 0.78 0.75 5.76%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 31/05/16 29/05/15 27/05/14 29/05/13 30/05/12 -
Price 0.89 2.05 1.58 1.65 1.73 1.14 0.81 -
P/RPS 1.00 1.34 1.09 1.67 1.40 1.00 0.74 5.14%
P/EPS 10.38 13.42 12.91 18.92 18.17 8.56 12.42 -2.94%
EY 9.63 7.45 7.75 5.28 5.50 11.68 8.05 3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 0.85 0.89 0.94 0.96 0.74 6.16%

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