[LBS] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.36%
YoY- 26.12%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 410,262 351,974 245,265 136,566 148,474 134,969 147,288 18.60%
PBT 43,616 48,169 34,521 22,960 23,249 358,083 20,520 13.38%
Tax -15,919 -18,088 -12,320 -4,452 -8,625 -10,913 -9,475 9.02%
NP 27,697 30,081 22,201 18,508 14,624 347,170 11,045 16.55%
-
NP to SH 24,137 25,883 20,458 19,706 15,625 346,299 10,328 15.19%
-
Tax Rate 36.50% 37.55% 35.69% 19.39% 37.10% 3.05% 46.17% -
Total Cost 382,565 321,893 223,064 118,058 133,850 -212,201 136,243 18.76%
-
Net Worth 1,199,356 1,294,149 1,037,226 1,039,141 883,789 755,278 435,471 18.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 32,304 - 311 - -
Div Payout % - - - 163.93% - 0.09% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,199,356 1,294,149 1,037,226 1,039,141 883,789 755,278 435,471 18.38%
NOSH 1,559,026 663,666 573,053 538,415 488,281 389,318 385,373 26.21%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.75% 8.55% 9.05% 13.55% 9.85% 257.22% 7.50% -
ROE 2.01% 2.00% 1.97% 1.90% 1.77% 45.85% 2.37% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.08 53.03 42.80 25.36 30.41 34.67 38.22 -4.45%
EPS 1.75 3.90 3.57 3.66 3.20 88.95 2.69 -6.91%
DPS 0.00 0.00 0.00 6.00 0.00 0.08 0.00 -
NAPS 0.85 1.95 1.81 1.93 1.81 1.94 1.13 -4.63%
Adjusted Per Share Value based on latest NOSH - 538,415
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.05 22.35 15.57 8.67 9.43 8.57 9.35 18.61%
EPS 1.53 1.64 1.30 1.25 0.99 21.99 0.66 15.03%
DPS 0.00 0.00 0.00 2.05 0.00 0.02 0.00 -
NAPS 0.7616 0.8218 0.6587 0.6599 0.5612 0.4796 0.2765 18.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.81 1.79 1.78 1.43 1.69 1.87 0.86 -
P/RPS 2.79 3.38 4.16 5.64 5.56 5.39 2.25 3.64%
P/EPS 47.35 45.90 49.86 39.07 52.81 2.10 32.09 6.69%
EY 2.11 2.18 2.01 2.56 1.89 47.57 3.12 -6.30%
DY 0.00 0.00 0.00 4.20 0.00 0.04 0.00 -
P/NAPS 0.95 0.92 0.98 0.74 0.93 0.96 0.76 3.78%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 27/11/17 29/11/16 26/11/15 28/11/14 27/11/13 29/11/12 -
Price 0.70 2.18 1.68 1.35 1.66 1.66 0.85 -
P/RPS 2.41 4.11 3.93 5.32 5.46 4.79 2.22 1.37%
P/EPS 40.92 55.90 47.06 36.89 51.88 1.87 31.72 4.33%
EY 2.44 1.79 2.13 2.71 1.93 53.58 3.15 -4.16%
DY 0.00 0.00 0.00 4.44 0.00 0.05 0.00 -
P/NAPS 0.82 1.12 0.93 0.70 0.92 0.86 0.75 1.49%

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