[LBS] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1.95%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,223,031 1,303,566 1,170,974 752,515 673,931 639,319 522,685 15.21%
PBT 155,296 177,873 181,810 116,289 102,045 436,669 77,450 12.28%
Tax -70,630 -71,929 -75,137 -40,345 -34,731 -38,703 -31,212 14.57%
NP 84,666 105,944 106,673 75,944 67,314 397,966 46,238 10.60%
-
NP to SH 72,953 94,063 101,817 79,781 72,298 396,684 44,583 8.54%
-
Tax Rate 45.48% 40.44% 41.33% 34.69% 34.03% 8.86% 40.30% -
Total Cost 1,138,365 1,197,622 1,064,301 676,571 606,617 241,353 476,447 15.61%
-
Net Worth 1,356,232 1,106,967 1,208,153 1,027,132 1,023,105 862,299 480,218 18.88%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 133 - - 298 444 114 -
Div Payout % - 0.14% - - 0.41% 0.11% 0.26% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,356,232 1,106,967 1,208,153 1,027,132 1,023,105 862,299 480,218 18.88%
NOSH 1,559,386 1,558,030 656,605 555,206 532,867 481,731 381,126 26.45%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.92% 8.13% 9.11% 10.09% 9.99% 62.25% 8.85% -
ROE 5.38% 8.50% 8.43% 7.77% 7.07% 46.00% 9.28% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 78.46 101.27 178.34 135.54 126.47 132.71 137.14 -8.88%
EPS 4.68 7.31 15.51 14.37 13.57 82.35 11.70 -14.15%
DPS 0.00 0.01 0.00 0.00 0.06 0.09 0.03 -
NAPS 0.87 0.86 1.84 1.85 1.92 1.79 1.26 -5.98%
Adjusted Per Share Value based on latest NOSH - 555,206
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 77.67 82.78 74.36 47.79 42.80 40.60 33.19 15.21%
EPS 4.63 5.97 6.47 5.07 4.59 25.19 2.83 8.54%
DPS 0.00 0.01 0.00 0.00 0.02 0.03 0.01 -
NAPS 0.8612 0.703 0.7672 0.6523 0.6497 0.5476 0.305 18.87%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.515 0.875 2.01 1.57 1.60 1.70 1.25 -
P/RPS 0.66 0.86 1.13 1.16 1.27 1.28 0.91 -5.21%
P/EPS 11.00 11.97 12.96 10.93 11.79 2.06 10.69 0.47%
EY 9.09 8.35 7.71 9.15 8.48 48.44 9.36 -0.48%
DY 0.00 0.01 0.00 0.00 0.03 0.05 0.02 -
P/NAPS 0.59 1.02 1.09 0.85 0.83 0.95 0.99 -8.26%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 29/08/17 29/08/16 28/08/15 25/08/14 26/08/13 -
Price 0.525 0.895 1.90 1.61 1.30 1.69 1.74 -
P/RPS 0.67 0.88 1.07 1.19 1.03 1.27 1.27 -10.10%
P/EPS 11.22 12.25 12.25 11.20 9.58 2.05 14.87 -4.58%
EY 8.91 8.17 8.16 8.93 10.44 48.73 6.72 4.81%
DY 0.00 0.01 0.00 0.00 0.04 0.05 0.02 -
P/NAPS 0.60 1.04 1.03 0.87 0.68 0.94 1.38 -12.95%

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