[LBS] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 48.65%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 801,813 1,034,105 955,130 955,414 671,349 490,431 496,673 8.30%
PBT 79,954 120,017 123,822 140,780 89,932 70,170 72,544 1.63%
Tax -37,984 -51,511 -45,988 -53,475 -32,014 -21,393 -27,870 5.29%
NP 41,970 68,506 77,834 87,305 57,918 48,777 44,674 -1.03%
-
NP to SH 32,239 52,768 68,001 79,087 57,473 53,014 46,566 -5.93%
-
Tax Rate 47.51% 42.92% 37.14% 37.98% 35.60% 30.49% 38.42% -
Total Cost 759,843 965,599 877,296 868,109 613,431 441,654 451,999 9.03%
-
Net Worth 1,329,741 1,356,042 1,199,356 1,293,789 1,036,116 1,037,697 884,411 7.02%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 34,346 32,260 - -
Div Payout % - - - - 59.76% 60.85% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,329,741 1,356,042 1,199,356 1,293,789 1,036,116 1,037,697 884,411 7.02%
NOSH 1,569,239 1,567,111 1,559,026 663,481 572,440 537,667 488,625 21.44%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.23% 6.62% 8.15% 9.14% 8.63% 9.95% 8.99% -
ROE 2.42% 3.89% 5.67% 6.11% 5.55% 5.11% 5.27% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 52.46 66.35 67.69 144.00 117.28 91.21 101.65 -10.42%
EPS 1.82 3.39 4.93 11.92 10.04 9.86 9.53 -24.09%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 0.00 -
NAPS 0.87 0.87 0.85 1.95 1.81 1.93 1.81 -11.48%
Adjusted Per Share Value based on latest NOSH - 663,666
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 50.74 65.44 60.44 60.46 42.48 31.04 31.43 8.30%
EPS 2.04 3.34 4.30 5.00 3.64 3.35 2.95 -5.95%
DPS 0.00 0.00 0.00 0.00 2.17 2.04 0.00 -
NAPS 0.8415 0.8581 0.759 0.8187 0.6557 0.6567 0.5597 7.02%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.385 0.495 0.81 1.79 1.78 1.43 1.69 -
P/RPS 0.73 0.75 1.20 1.24 1.52 1.57 1.66 -12.78%
P/EPS 18.25 14.62 16.81 15.02 17.73 14.50 17.73 0.48%
EY 5.48 6.84 5.95 6.66 5.64 6.90 5.64 -0.47%
DY 0.00 0.00 0.00 0.00 3.37 4.20 0.00 -
P/NAPS 0.44 0.57 0.95 0.92 0.98 0.74 0.93 -11.71%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 25/11/19 30/11/18 27/11/17 29/11/16 26/11/15 28/11/14 -
Price 0.39 0.495 0.70 2.18 1.68 1.35 1.66 -
P/RPS 0.74 0.75 1.03 1.51 1.43 1.48 1.63 -12.32%
P/EPS 18.49 14.62 14.52 18.29 16.73 13.69 17.42 0.99%
EY 5.41 6.84 6.88 5.47 5.98 7.30 5.74 -0.98%
DY 0.00 0.00 0.00 0.00 3.57 4.44 0.00 -
P/NAPS 0.45 0.57 0.82 1.12 0.93 0.70 0.92 -11.22%

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