[LBS] QoQ Annualized Quarter 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- 6.11%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 852,168 801,888 680,400 653,908 707,730 523,372 668,265 17.61%
PBT 110,822 99,988 107,550 93,560 94,422 76,080 104,129 4.24%
Tax -39,388 -35,896 -37,110 -28,524 -33,882 -33,292 -37,035 4.19%
NP 71,434 64,092 70,440 65,036 60,540 42,788 67,094 4.27%
-
NP to SH 74,030 67,444 76,011 70,685 66,618 46,272 69,930 3.87%
-
Tax Rate 35.54% 35.90% 34.50% 30.49% 35.88% 43.76% 35.57% -
Total Cost 780,734 737,796 609,960 588,872 647,190 480,584 601,171 19.05%
-
Net Worth 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 981,688 915,194 8.07%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 323 43,013 - - 447 -
Div Payout % - - 0.43% 60.85% - - 0.64% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,028,194 1,019,374 1,020,318 1,037,697 1,024,892 981,688 915,194 8.07%
NOSH 555,780 551,013 539,850 537,667 533,798 530,642 497,388 7.68%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.38% 7.99% 10.35% 9.95% 8.55% 8.18% 10.04% -
ROE 7.20% 6.62% 7.45% 6.81% 6.50% 4.71% 7.64% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 153.33 145.53 126.03 121.62 132.58 98.63 134.35 9.21%
EPS 13.32 12.24 14.08 13.15 12.48 8.72 14.06 -3.54%
DPS 0.00 0.00 0.06 8.00 0.00 0.00 0.09 -
NAPS 1.85 1.85 1.89 1.93 1.92 1.85 1.84 0.36%
Adjusted Per Share Value based on latest NOSH - 538,415
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.93 50.74 43.06 41.38 44.79 33.12 42.29 17.61%
EPS 4.68 4.27 4.81 4.47 4.22 2.93 4.43 3.73%
DPS 0.00 0.00 0.02 2.72 0.00 0.00 0.03 -
NAPS 0.6507 0.6451 0.6457 0.6567 0.6486 0.6212 0.5791 8.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.57 1.59 1.44 1.43 1.60 1.51 1.63 -
P/RPS 1.02 1.09 1.14 1.18 1.21 1.53 1.21 -10.77%
P/EPS 11.79 12.99 10.23 10.88 12.82 17.32 11.59 1.14%
EY 8.48 7.70 9.78 9.19 7.80 5.77 8.63 -1.16%
DY 0.00 0.00 0.04 5.59 0.00 0.00 0.06 -
P/NAPS 0.85 0.86 0.76 0.74 0.83 0.82 0.89 -3.02%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.61 1.58 1.35 1.35 1.30 1.65 1.55 -
P/RPS 1.05 1.09 1.07 1.11 0.98 1.67 1.15 -5.88%
P/EPS 12.09 12.91 9.59 10.27 10.42 18.92 11.02 6.37%
EY 8.27 7.75 10.43 9.74 9.60 5.28 9.07 -5.97%
DY 0.00 0.00 0.04 5.93 0.00 0.00 0.06 -
P/NAPS 0.87 0.85 0.71 0.70 0.68 0.89 0.84 2.36%

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