[LBS] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -7.49%
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,279,592 1,145,427 1,223,031 1,303,566 1,170,974 752,515 673,931 11.26%
PBT 171,510 119,785 155,296 177,873 181,810 116,289 102,045 9.03%
Tax -60,280 -51,667 -70,630 -71,929 -75,137 -40,345 -34,731 9.61%
NP 111,230 68,118 84,666 105,944 106,673 75,944 67,314 8.72%
-
NP to SH 79,959 51,053 72,953 94,063 101,817 79,781 72,298 1.69%
-
Tax Rate 35.15% 43.13% 45.48% 40.44% 41.33% 34.69% 34.03% -
Total Cost 1,168,362 1,077,309 1,138,365 1,197,622 1,064,301 676,571 606,617 11.53%
-
Net Worth 1,358,644 1,355,251 1,356,232 1,106,967 1,208,153 1,027,132 1,023,105 4.83%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 133 - - 298 -
Div Payout % - - - 0.14% - - 0.41% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,358,644 1,355,251 1,356,232 1,106,967 1,208,153 1,027,132 1,023,105 4.83%
NOSH 1,569,245 1,567,111 1,559,386 1,558,030 656,605 555,206 532,867 19.70%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.69% 5.95% 6.92% 8.13% 9.11% 10.09% 9.99% -
ROE 5.89% 3.77% 5.38% 8.50% 8.43% 7.77% 7.07% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 81.94 75.22 78.46 101.27 178.34 135.54 126.47 -6.97%
EPS 5.12 3.35 4.68 7.31 15.51 14.37 13.57 -14.98%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.06 -
NAPS 0.87 0.89 0.87 0.86 1.84 1.85 1.92 -12.34%
Adjusted Per Share Value based on latest NOSH - 1,558,030
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 79.05 70.76 75.55 80.53 72.34 46.49 41.63 11.26%
EPS 4.94 3.15 4.51 5.81 6.29 4.93 4.47 1.67%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.02 -
NAPS 0.8393 0.8372 0.8378 0.6838 0.7463 0.6345 0.632 4.83%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.465 0.37 0.515 0.875 2.01 1.57 1.60 -
P/RPS 0.57 0.49 0.66 0.86 1.13 1.16 1.27 -12.48%
P/EPS 9.08 11.04 11.00 11.97 12.96 10.93 11.79 -4.25%
EY 11.01 9.06 9.09 8.35 7.71 9.15 8.48 4.44%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.03 -
P/NAPS 0.53 0.42 0.59 1.02 1.09 0.85 0.83 -7.19%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 27/08/20 30/08/19 29/08/18 29/08/17 29/08/16 28/08/15 -
Price 0.435 0.475 0.525 0.895 1.90 1.61 1.30 -
P/RPS 0.53 0.63 0.67 0.88 1.07 1.19 1.03 -10.47%
P/EPS 8.50 14.17 11.22 12.25 12.25 11.20 9.58 -1.97%
EY 11.77 7.06 8.91 8.17 8.16 8.93 10.44 2.01%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.04 -
P/NAPS 0.50 0.53 0.60 1.04 1.03 0.87 0.68 -4.99%

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