[LBS] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.86%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,610,208 1,197,092 1,306,252 960,468 989,400 801,888 523,372 20.57%
PBT 212,400 97,900 146,368 173,260 168,096 99,988 76,080 18.64%
Tax -80,736 -51,688 -70,176 -69,020 -65,488 -35,896 -33,292 15.89%
NP 131,664 46,212 76,192 104,240 102,608 64,092 42,788 20.58%
-
NP to SH 100,608 37,352 70,736 92,176 99,092 67,444 46,272 13.80%
-
Tax Rate 38.01% 52.80% 47.94% 39.84% 38.96% 35.90% 43.76% -
Total Cost 1,478,544 1,150,880 1,230,060 856,228 886,792 737,796 480,584 20.57%
-
Net Worth 1,343,027 1,363,003 1,356,269 903,268 1,186,769 1,019,374 981,688 5.35%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,343,027 1,363,003 1,356,269 903,268 1,186,769 1,019,374 981,688 5.35%
NOSH 1,569,245 1,567,111 1,559,386 1,550,638 648,507 551,013 530,642 19.78%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.18% 3.86% 5.83% 10.85% 10.37% 7.99% 8.18% -
ROE 7.49% 2.74% 5.22% 10.20% 8.35% 6.62% 4.71% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.11 78.17 83.79 89.32 152.57 145.53 98.63 0.74%
EPS 5.32 2.44 4.52 9.04 15.28 12.24 8.72 -7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.87 0.84 1.83 1.85 1.85 -11.97%
Adjusted Per Share Value based on latest NOSH - 1,550,638
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 99.47 73.95 80.69 59.33 61.12 49.54 32.33 20.57%
EPS 6.21 2.31 4.37 5.69 6.12 4.17 2.86 13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8296 0.842 0.8378 0.558 0.7331 0.6297 0.6064 5.35%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.475 0.37 0.635 0.88 2.03 1.59 1.51 -
P/RPS 0.46 0.47 0.76 0.99 1.33 1.09 1.53 -18.13%
P/EPS 7.37 15.17 13.99 10.27 13.29 12.99 17.32 -13.26%
EY 13.56 6.59 7.15 9.74 7.53 7.70 5.77 15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.73 1.05 1.11 0.86 0.82 -6.43%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 30/06/20 31/05/19 30/05/18 30/05/17 31/05/16 29/05/15 -
Price 0.45 0.37 0.52 0.89 2.05 1.58 1.65 -
P/RPS 0.44 0.47 0.62 1.00 1.34 1.09 1.67 -19.91%
P/EPS 6.99 15.17 11.46 10.38 13.42 12.91 18.92 -15.27%
EY 14.32 6.59 8.73 9.63 7.45 7.75 5.28 18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.60 1.06 1.12 0.85 0.89 -8.55%

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