[LBS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.51%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,206,880 989,400 993,619 895,132 852,168 801,888 680,400 46.58%
PBT 185,222 168,096 143,955 119,909 110,822 99,988 107,550 43.72%
Tax -70,774 -65,488 -58,753 -42,685 -39,388 -35,896 -37,110 53.84%
NP 114,448 102,608 85,202 77,224 71,434 64,092 70,440 38.24%
-
NP to SH 106,408 99,092 85,301 76,630 74,030 67,444 76,011 25.16%
-
Tax Rate 38.21% 38.96% 40.81% 35.60% 35.54% 35.90% 34.50% -
Total Cost 1,092,432 886,792 908,417 817,908 780,734 737,796 609,960 47.53%
-
Net Worth 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 1,019,374 1,020,318 11.96%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 589 45,795 - - 323 -
Div Payout % - - 0.69% 59.76% - - 0.43% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,208,584 1,186,769 1,072,559 1,036,116 1,028,194 1,019,374 1,020,318 11.96%
NOSH 656,839 648,507 589,318 572,440 555,780 551,013 539,850 13.98%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.48% 10.37% 8.57% 8.63% 8.38% 7.99% 10.35% -
ROE 8.80% 8.35% 7.95% 7.40% 7.20% 6.62% 7.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 183.74 152.57 168.60 156.37 153.33 145.53 126.03 28.60%
EPS 16.20 15.28 14.47 13.39 13.32 12.24 14.08 9.81%
DPS 0.00 0.00 0.10 8.00 0.00 0.00 0.06 -
NAPS 1.84 1.83 1.82 1.81 1.85 1.85 1.89 -1.77%
Adjusted Per Share Value based on latest NOSH - 573,053
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 74.55 61.12 61.38 55.30 52.64 49.54 42.03 46.58%
EPS 6.57 6.12 5.27 4.73 4.57 4.17 4.70 25.04%
DPS 0.00 0.00 0.04 2.83 0.00 0.00 0.02 -
NAPS 0.7466 0.7331 0.6626 0.64 0.6352 0.6297 0.6303 11.96%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.01 2.03 1.67 1.78 1.57 1.59 1.44 -
P/RPS 1.09 1.33 0.99 1.14 1.02 1.09 1.14 -2.94%
P/EPS 12.41 13.29 11.54 13.30 11.79 12.99 10.23 13.75%
EY 8.06 7.53 8.67 7.52 8.48 7.70 9.78 -12.10%
DY 0.00 0.00 0.06 4.49 0.00 0.00 0.04 -
P/NAPS 1.09 1.11 0.92 0.98 0.85 0.86 0.76 27.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 31/05/16 25/02/16 -
Price 1.90 2.05 1.88 1.68 1.61 1.58 1.35 -
P/RPS 1.03 1.34 1.12 1.07 1.05 1.09 1.07 -2.51%
P/EPS 11.73 13.42 12.99 12.55 12.09 12.91 9.59 14.38%
EY 8.53 7.45 7.70 7.97 8.27 7.75 10.43 -12.55%
DY 0.00 0.00 0.05 4.76 0.00 0.00 0.04 -
P/NAPS 1.03 1.12 1.03 0.93 0.87 0.85 0.71 28.17%

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