[LBS] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.42%
YoY- 789.77%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,170,974 752,515 673,931 639,319 522,685 501,890 407,242 19.22%
PBT 181,810 116,289 102,045 436,669 77,450 70,394 59,337 20.49%
Tax -75,137 -40,345 -34,731 -38,703 -31,212 -32,243 -12,450 34.89%
NP 106,673 75,944 67,314 397,966 46,238 38,151 46,887 14.66%
-
NP to SH 101,817 79,781 72,298 396,684 44,583 34,226 34,913 19.50%
-
Tax Rate 41.33% 34.69% 34.03% 8.86% 40.30% 45.80% 20.98% -
Total Cost 1,064,301 676,571 606,617 241,353 476,447 463,739 360,355 19.76%
-
Net Worth 1,208,153 1,027,132 1,023,105 862,299 480,218 439,049 399,095 20.25%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 298 444 114 - - -
Div Payout % - - 0.41% 0.11% 0.26% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,208,153 1,027,132 1,023,105 862,299 480,218 439,049 399,095 20.25%
NOSH 656,605 555,206 532,867 481,731 381,126 385,131 387,471 9.17%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.11% 10.09% 9.99% 62.25% 8.85% 7.60% 11.51% -
ROE 8.43% 7.77% 7.07% 46.00% 9.28% 7.80% 8.75% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 178.34 135.54 126.47 132.71 137.14 130.32 105.10 9.20%
EPS 15.51 14.37 13.57 82.35 11.70 8.89 9.01 9.46%
DPS 0.00 0.00 0.06 0.09 0.03 0.00 0.00 -
NAPS 1.84 1.85 1.92 1.79 1.26 1.14 1.03 10.14%
Adjusted Per Share Value based on latest NOSH - 481,731
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 72.34 46.49 41.63 39.49 32.29 31.00 25.16 19.22%
EPS 6.29 4.93 4.47 24.50 2.75 2.11 2.16 19.48%
DPS 0.00 0.00 0.02 0.03 0.01 0.00 0.00 -
NAPS 0.7463 0.6345 0.632 0.5327 0.2966 0.2712 0.2465 20.25%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.01 1.57 1.60 1.70 1.25 0.79 0.86 -
P/RPS 1.13 1.16 1.27 1.28 0.91 0.61 0.82 5.48%
P/EPS 12.96 10.93 11.79 2.06 10.69 8.89 9.54 5.23%
EY 7.71 9.15 8.48 48.44 9.36 11.25 10.48 -4.98%
DY 0.00 0.00 0.03 0.05 0.02 0.00 0.00 -
P/NAPS 1.09 0.85 0.83 0.95 0.99 0.69 0.83 4.64%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 28/08/15 25/08/14 26/08/13 29/08/12 25/08/11 -
Price 1.90 1.61 1.30 1.69 1.74 0.85 0.75 -
P/RPS 1.07 1.19 1.03 1.27 1.27 0.65 0.71 7.06%
P/EPS 12.25 11.20 9.58 2.05 14.87 9.56 8.32 6.65%
EY 8.16 8.93 10.44 48.73 6.72 10.46 12.01 -6.23%
DY 0.00 0.00 0.04 0.05 0.02 0.00 0.00 -
P/NAPS 1.03 0.87 0.68 0.94 1.38 0.75 0.73 5.90%

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