[LBS] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 16.7%
YoY- -1.57%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 166,828 406,724 322,270 189,969 171,592 156,151 132,985 3.84%
PBT 36,986 49,499 54,023 37,380 31,585 29,291 17,404 13.38%
Tax -20,084 -23,773 -26,739 -15,717 -9,165 -8,545 -11,619 9.54%
NP 16,902 25,726 27,284 21,663 22,420 20,746 5,785 19.55%
-
NP to SH 17,109 24,316 27,828 22,997 23,364 19,444 7,335 15.15%
-
Tax Rate 54.30% 48.03% 49.50% 42.05% 29.02% 29.17% 66.76% -
Total Cost 149,926 380,998 294,986 168,306 149,172 135,405 127,200 2.77%
-
Net Worth 1,238,813 1,275,459 1,072,010 1,020,289 944,657 752,626 383,816 21.55%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 133 - - 298 327 - -
Div Payout % - 0.55% - - 1.28% 1.68% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,238,813 1,275,459 1,072,010 1,020,289 944,657 752,626 383,816 21.55%
NOSH 1,559,026 685,974 589,016 539,835 497,188 409,036 383,816 26.30%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.13% 6.33% 8.47% 11.40% 13.07% 13.29% 4.35% -
ROE 1.38% 1.91% 2.60% 2.25% 2.47% 2.58% 1.91% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.72 60.91 54.71 35.19 34.51 38.18 34.65 -16.52%
EPS 0.73 3.64 4.72 4.26 4.70 4.76 1.92 -14.87%
DPS 0.00 0.02 0.00 0.00 0.06 0.08 0.00 -
NAPS 0.87 1.91 1.82 1.89 1.90 1.84 1.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 539,835
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.59 25.83 20.46 12.06 10.90 9.92 8.44 3.85%
EPS 1.09 1.54 1.77 1.46 1.48 1.23 0.47 15.04%
DPS 0.00 0.01 0.00 0.00 0.02 0.02 0.00 -
NAPS 0.7867 0.8099 0.6808 0.6479 0.5999 0.4779 0.2437 21.55%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.64 2.35 1.67 1.44 1.63 1.56 0.84 -
P/RPS 5.46 3.86 3.05 4.09 4.72 4.09 2.42 14.51%
P/EPS 53.27 64.54 35.35 33.80 34.69 32.82 43.95 3.25%
EY 1.88 1.55 2.83 2.96 2.88 3.05 2.28 -3.16%
DY 0.00 0.01 0.00 0.00 0.04 0.05 0.00 -
P/NAPS 0.74 1.23 0.92 0.76 0.86 0.85 0.84 -2.08%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 25/02/16 27/02/15 26/02/14 26/02/13 -
Price 0.68 1.02 1.88 1.35 1.55 1.73 0.855 -
P/RPS 5.80 1.67 3.44 3.84 4.49 4.53 2.47 15.28%
P/EPS 56.59 28.01 39.79 31.69 32.98 36.39 44.74 3.99%
EY 1.77 3.57 2.51 3.16 3.03 2.75 2.24 -3.84%
DY 0.00 0.02 0.00 0.00 0.04 0.05 0.00 -
P/NAPS 0.78 0.53 1.03 0.71 0.82 0.94 0.86 -1.61%

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