[LBS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 187.94%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 544,868 603,440 426,084 353,865 348,199 242,412 229,371 15.50%
PBT 80,206 92,611 55,411 47,211 49,295 39,526 37,089 13.71%
Tax -30,069 -35,387 -19,694 -16,941 -19,245 -10,118 -14,915 12.38%
NP 50,137 57,224 35,717 30,270 30,050 29,408 22,174 14.55%
-
NP to SH 43,864 53,204 37,015 33,309 30,941 26,920 19,497 14.46%
-
Tax Rate 37.49% 38.21% 35.54% 35.88% 39.04% 25.60% 40.21% -
Total Cost 494,731 546,216 390,367 323,595 318,149 213,004 207,197 15.60%
-
Net Worth 1,106,967 1,208,584 1,028,194 1,024,892 861,343 479,762 439,260 16.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,106,967 1,208,584 1,028,194 1,024,892 861,343 479,762 439,260 16.64%
NOSH 1,558,030 656,839 555,780 533,798 481,197 380,763 385,316 26.20%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.20% 9.48% 8.38% 8.55% 8.63% 12.13% 9.67% -
ROE 3.96% 4.40% 3.60% 3.25% 3.59% 5.61% 4.44% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 42.33 91.87 76.66 66.29 72.36 63.66 59.53 -5.52%
EPS 3.41 8.10 6.66 6.24 6.43 7.07 5.06 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.84 1.85 1.92 1.79 1.26 1.14 -4.58%
Adjusted Per Share Value based on latest NOSH - 532,867
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.60 38.32 27.06 22.47 22.11 15.39 14.57 15.49%
EPS 2.79 3.38 2.35 2.12 1.96 1.71 1.24 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.703 0.7675 0.6529 0.6508 0.547 0.3047 0.2789 16.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.875 2.01 1.57 1.60 1.70 1.25 0.79 -
P/RPS 2.07 2.19 2.05 2.41 2.35 1.96 1.33 7.64%
P/EPS 25.68 24.81 23.57 25.64 26.44 17.68 15.61 8.64%
EY 3.89 4.03 4.24 3.90 3.78 5.66 6.41 -7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 0.85 0.83 0.95 0.99 0.69 6.72%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 28/08/15 25/08/14 26/08/13 29/08/12 -
Price 0.895 1.90 1.61 1.30 1.69 1.74 0.85 -
P/RPS 2.11 2.07 2.10 1.96 2.34 2.73 1.43 6.69%
P/EPS 26.26 23.46 24.17 20.83 26.28 24.61 16.80 7.72%
EY 3.81 4.26 4.14 4.80 3.80 4.06 5.95 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 0.87 0.68 0.94 1.38 0.75 5.59%

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