[LBS] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 48.42%
YoY- 12.22%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,325,205 1,121,958 1,362,138 993,619 680,400 668,265 533,533 16.36%
PBT 158,007 160,808 190,279 143,955 107,550 104,129 426,902 -15.25%
Tax -65,487 -66,072 -77,248 -58,753 -37,110 -37,035 -29,578 14.15%
NP 92,520 94,736 113,031 85,202 70,440 67,094 397,324 -21.55%
-
NP to SH 70,672 85,110 103,403 85,301 76,011 69,930 392,663 -24.85%
-
Tax Rate 41.45% 41.09% 40.60% 40.81% 34.50% 35.57% 6.93% -
Total Cost 1,232,685 1,027,222 1,249,107 908,417 609,960 601,171 136,209 44.33%
-
Net Worth 1,384,816 1,238,813 1,275,459 1,072,559 1,020,318 915,194 751,870 10.71%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 400 589 323 447 326 -
Div Payout % - - 0.39% 0.69% 0.43% 0.64% 0.08% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,384,816 1,238,813 1,275,459 1,072,559 1,020,318 915,194 751,870 10.71%
NOSH 1,567,111 1,559,026 685,974 589,318 539,850 497,388 408,625 25.09%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.98% 8.44% 8.30% 8.57% 10.35% 10.04% 74.47% -
ROE 5.10% 6.87% 8.11% 7.95% 7.45% 7.64% 52.22% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 85.17 78.79 203.98 168.60 126.03 134.35 130.57 -6.87%
EPS 4.14 5.50 15.48 14.47 14.08 14.06 96.09 -40.77%
DPS 0.00 0.00 0.06 0.10 0.06 0.09 0.08 -
NAPS 0.89 0.87 1.91 1.82 1.89 1.84 1.84 -11.39%
Adjusted Per Share Value based on latest NOSH - 589,016
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 81.86 69.31 84.14 61.38 42.03 41.28 32.96 16.36%
EPS 4.37 5.26 6.39 5.27 4.70 4.32 24.26 -24.83%
DPS 0.00 0.00 0.02 0.04 0.02 0.03 0.02 -
NAPS 0.8555 0.7653 0.7879 0.6626 0.6303 0.5654 0.4645 10.70%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.495 0.64 2.35 1.67 1.44 1.63 1.56 -
P/RPS 0.58 0.81 1.15 0.99 1.14 1.21 1.19 -11.28%
P/EPS 10.90 10.71 15.18 11.54 10.23 11.59 1.62 37.37%
EY 9.18 9.34 6.59 8.67 9.78 8.63 61.60 -27.17%
DY 0.00 0.00 0.03 0.06 0.04 0.06 0.05 -
P/NAPS 0.56 0.74 1.23 0.92 0.76 0.89 0.85 -6.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 27/02/17 25/02/16 27/02/15 26/02/14 -
Price 0.475 0.68 1.02 1.88 1.35 1.55 1.73 -
P/RPS 0.56 0.86 0.50 1.12 1.07 1.15 1.32 -13.31%
P/EPS 10.46 11.38 6.59 12.99 9.59 11.02 1.80 34.06%
EY 9.56 8.79 15.18 7.70 10.43 9.07 55.55 -25.40%
DY 0.00 0.00 0.06 0.05 0.04 0.06 0.05 -
P/NAPS 0.53 0.78 0.53 1.03 0.71 0.84 0.94 -9.10%

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