[LAMBO] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -12.1%
YoY- 4.67%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 92,476 90,490 86,276 88,036 84,725 80,001 75,982 13.95%
PBT 23,039 23,630 23,176 23,044 25,616 25,172 24,336 -3.57%
Tax -6,276 -6,321 -6,162 -6,176 -6,427 -6,346 -6,128 1.59%
NP 16,763 17,309 17,014 16,868 19,189 18,825 18,208 -5.34%
-
NP to SH 16,814 17,356 17,040 16,868 19,189 18,825 18,208 -5.15%
-
Tax Rate 27.24% 26.75% 26.59% 26.80% 25.09% 25.21% 25.18% -
Total Cost 75,713 73,181 69,262 71,168 65,536 61,176 57,774 19.69%
-
Net Worth 114,594 110,761 107,777 104,436 101,004 97,669 93,128 14.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 114,594 110,761 107,777 104,436 101,004 97,669 93,128 14.78%
NOSH 2,089,581 2,089,581 2,089,581 2,089,581 832,782 832,782 835,229 83.98%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.13% 19.13% 19.72% 19.16% 22.65% 23.53% 23.96% -
ROE 14.67% 15.67% 15.81% 16.15% 19.00% 19.27% 19.55% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.95 5.04 5.24 7.36 10.17 9.61 9.10 -33.29%
EPS 0.90 0.97 1.04 1.40 2.30 2.27 2.18 -44.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0617 0.0655 0.0873 0.1213 0.1173 0.1115 -32.81%
Adjusted Per Share Value based on latest NOSH - 2,089,581
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.00 5.87 5.60 5.71 5.50 5.19 4.93 13.94%
EPS 1.09 1.13 1.11 1.09 1.25 1.22 1.18 -5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0719 0.07 0.0678 0.0656 0.0634 0.0605 14.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.12 0.15 0.145 0.165 0.605 0.685 0.82 -
P/RPS 2.43 2.98 2.77 2.24 5.95 7.13 9.01 -58.15%
P/EPS 13.34 15.51 14.00 11.70 26.25 30.30 37.61 -49.79%
EY 7.50 6.45 7.14 8.55 3.81 3.30 2.66 99.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.43 2.21 1.89 4.99 5.84 7.35 -58.47%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 28/08/18 30/05/18 27/02/18 29/11/17 30/08/17 -
Price 0.135 0.145 0.14 0.145 0.62 0.60 0.835 -
P/RPS 2.73 2.88 2.67 1.97 6.09 6.24 9.18 -55.34%
P/EPS 15.01 15.00 13.52 10.28 26.90 26.54 38.30 -46.35%
EY 6.66 6.67 7.40 9.72 3.72 3.77 2.61 86.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.35 2.14 1.66 5.11 5.12 7.49 -55.71%

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