[LBS] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 49.53%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 406,724 322,270 189,969 171,592 156,151 132,985 147,505 18.39%
PBT 49,499 54,023 37,380 31,585 29,291 17,404 17,032 19.44%
Tax -23,773 -26,739 -15,717 -9,165 -8,545 -11,619 -8,984 17.59%
NP 25,726 27,284 21,663 22,420 20,746 5,785 8,048 21.34%
-
NP to SH 24,316 27,828 22,997 23,364 19,444 7,335 6,596 24.26%
-
Tax Rate 48.03% 49.50% 42.05% 29.02% 29.17% 66.76% 52.75% -
Total Cost 380,998 294,986 168,306 149,172 135,405 127,200 139,457 18.21%
-
Net Worth 1,275,459 1,072,010 1,020,289 944,657 752,626 383,816 386,952 21.97%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 133 - - 298 327 - - -
Div Payout % 0.55% - - 1.28% 1.68% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,275,459 1,072,010 1,020,289 944,657 752,626 383,816 386,952 21.97%
NOSH 685,974 589,016 539,835 497,188 409,036 383,816 386,952 10.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.33% 8.47% 11.40% 13.07% 13.29% 4.35% 5.46% -
ROE 1.91% 2.60% 2.25% 2.47% 2.58% 1.91% 1.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 60.91 54.71 35.19 34.51 38.18 34.65 38.12 8.11%
EPS 3.64 4.72 4.26 4.70 4.76 1.92 1.71 13.40%
DPS 0.02 0.00 0.00 0.06 0.08 0.00 0.00 -
NAPS 1.91 1.82 1.89 1.90 1.84 1.00 1.00 11.37%
Adjusted Per Share Value based on latest NOSH - 497,188
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.74 20.39 12.02 10.86 9.88 8.42 9.33 18.40%
EPS 1.54 1.76 1.46 1.48 1.23 0.46 0.42 24.15%
DPS 0.01 0.00 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.8071 0.6784 0.6457 0.5978 0.4763 0.2429 0.2449 21.96%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.35 1.67 1.44 1.63 1.56 0.84 0.77 -
P/RPS 3.86 3.05 4.09 4.72 4.09 2.42 2.02 11.38%
P/EPS 64.54 35.35 33.80 34.69 32.82 43.95 45.17 6.12%
EY 1.55 2.83 2.96 2.88 3.05 2.28 2.21 -5.73%
DY 0.01 0.00 0.00 0.04 0.05 0.00 0.00 -
P/NAPS 1.23 0.92 0.76 0.86 0.85 0.84 0.77 8.11%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 27/02/15 26/02/14 26/02/13 29/02/12 -
Price 1.02 1.88 1.35 1.55 1.73 0.855 0.80 -
P/RPS 1.67 3.44 3.84 4.49 4.53 2.47 2.10 -3.74%
P/EPS 28.01 39.79 31.69 32.98 36.39 44.74 46.93 -8.23%
EY 3.57 2.51 3.16 3.03 2.75 2.24 2.13 8.98%
DY 0.02 0.00 0.00 0.04 0.05 0.00 0.00 -
P/NAPS 0.53 1.03 0.71 0.82 0.94 0.86 0.80 -6.62%

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