[LBS] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 5.64%
YoY- 15.71%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,361,854 1,277,683 861,214 662,023 652,824 510,366 524,164 17.24%
PBT 173,320 195,458 127,850 101,756 101,835 415,013 74,641 15.06%
Tax -69,760 -80,905 -48,213 -30,558 -36,415 -32,650 -33,374 13.06%
NP 103,560 114,553 79,637 71,198 65,420 382,363 41,267 16.56%
-
NP to SH 92,317 107,242 80,533 76,379 66,010 380,554 36,421 16.75%
-
Tax Rate 40.25% 41.39% 37.71% 30.03% 35.76% 7.87% 44.71% -
Total Cost 1,258,294 1,163,130 781,577 590,825 587,404 128,003 482,897 17.29%
-
Net Worth 1,199,356 1,294,149 1,037,226 1,039,141 883,789 755,278 435,471 18.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 133 - - 298 327 231 - -
Div Payout % 0.14% - - 0.39% 0.50% 0.06% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,199,356 1,294,149 1,037,226 1,039,141 883,789 755,278 435,471 18.38%
NOSH 1,559,026 663,666 573,053 538,415 488,281 389,318 385,373 26.21%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.60% 8.97% 9.25% 10.75% 10.02% 74.92% 7.87% -
ROE 7.70% 8.29% 7.76% 7.35% 7.47% 50.39% 8.36% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 96.52 192.52 150.29 122.96 133.70 131.09 136.01 -5.55%
EPS 6.54 16.16 14.05 14.19 13.52 97.75 9.45 -5.94%
DPS 0.01 0.00 0.00 0.06 0.07 0.06 0.00 -
NAPS 0.85 1.95 1.81 1.93 1.81 1.94 1.13 -4.63%
Adjusted Per Share Value based on latest NOSH - 538,415
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 84.13 78.93 53.20 40.90 40.33 31.53 32.38 17.24%
EPS 5.70 6.62 4.97 4.72 4.08 23.51 2.25 16.74%
DPS 0.01 0.00 0.00 0.02 0.02 0.01 0.00 -
NAPS 0.7409 0.7994 0.6407 0.6419 0.546 0.4666 0.269 18.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.81 1.79 1.78 1.43 1.69 1.87 0.86 -
P/RPS 0.84 0.93 1.18 1.16 1.26 1.43 0.63 4.90%
P/EPS 12.38 11.08 12.67 10.08 12.50 1.91 9.10 5.26%
EY 8.08 9.03 7.90 9.92 8.00 52.27 10.99 -4.99%
DY 0.01 0.00 0.00 0.04 0.04 0.03 0.00 -
P/NAPS 0.95 0.92 0.98 0.74 0.93 0.96 0.76 3.78%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 27/11/17 29/11/16 26/11/15 28/11/14 27/11/13 29/11/12 -
Price 0.70 2.18 1.68 1.35 1.66 1.66 0.85 -
P/RPS 0.73 1.13 1.12 1.10 1.24 1.27 0.62 2.75%
P/EPS 10.70 13.49 11.95 9.52 12.28 1.70 8.99 2.94%
EY 9.35 7.41 8.37 10.51 8.14 58.88 11.12 -2.84%
DY 0.01 0.00 0.00 0.04 0.04 0.04 0.00 -
P/NAPS 0.82 1.12 0.93 0.70 0.92 0.86 0.75 1.49%

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