[LBS] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -29.12%
YoY- -29.64%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 441,841 275,469 291,100 166,828 406,724 322,270 189,969 15.09%
PBT 72,493 49,695 37,990 36,986 49,499 54,023 37,380 11.66%
Tax -26,106 -17,071 -13,976 -20,084 -23,773 -26,739 -15,717 8.81%
NP 46,387 32,624 24,014 16,902 25,726 27,284 21,663 13.51%
-
NP to SH 35,499 18,377 17,904 17,109 24,316 27,828 22,997 7.49%
-
Tax Rate 36.01% 34.35% 36.79% 54.30% 48.03% 49.50% 42.05% -
Total Cost 395,454 242,845 267,086 149,926 380,998 294,986 168,306 15.28%
-
Net Worth 1,327,282 1,367,742 1,384,816 1,238,813 1,275,459 1,072,010 1,020,289 4.47%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 133 - - -
Div Payout % - - - - 0.55% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,327,282 1,367,742 1,384,816 1,238,813 1,275,459 1,072,010 1,020,289 4.47%
NOSH 1,569,245 1,569,245 1,567,111 1,559,026 685,974 589,016 539,835 19.44%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.50% 11.84% 8.25% 10.13% 6.33% 8.47% 11.40% -
ROE 2.67% 1.34% 1.29% 1.38% 1.91% 2.60% 2.25% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.30 17.92 18.71 11.72 60.91 54.71 35.19 -3.56%
EPS 1.88 0.79 0.75 0.73 3.64 4.72 4.26 -12.73%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.85 0.89 0.89 0.87 1.91 1.82 1.89 -12.45%
Adjusted Per Share Value based on latest NOSH - 1,559,026
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 27.29 17.02 17.98 10.31 25.12 19.91 11.74 15.08%
EPS 2.19 1.14 1.11 1.06 1.50 1.72 1.42 7.48%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.8199 0.8449 0.8555 0.7653 0.7879 0.6622 0.6303 4.47%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.515 0.42 0.495 0.64 2.35 1.67 1.44 -
P/RPS 1.82 2.34 2.65 5.46 3.86 3.05 4.09 -12.61%
P/EPS 22.65 35.12 43.02 53.27 64.54 35.35 33.80 -6.44%
EY 4.41 2.85 2.32 1.88 1.55 2.83 2.96 6.86%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.61 0.47 0.56 0.74 1.23 0.92 0.76 -3.59%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 28/02/19 28/02/18 27/02/17 25/02/16 -
Price 0.495 0.41 0.475 0.68 1.02 1.88 1.35 -
P/RPS 1.75 2.29 2.54 5.80 1.67 3.44 3.84 -12.26%
P/EPS 21.77 34.29 41.28 56.59 28.01 39.79 31.69 -6.06%
EY 4.59 2.92 2.42 1.77 3.57 2.51 3.16 6.41%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.58 0.46 0.53 0.78 0.53 1.03 0.71 -3.31%

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