[LBS] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 3.35%
YoY- -14.02%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,291,882 1,306,252 1,121,958 1,273,506 1,089,736 960,468 1,362,138 -3.47%
PBT 149,388 146,368 160,808 165,096 160,412 173,260 190,279 -14.93%
Tax -69,254 -70,176 -66,072 -61,317 -60,138 -69,020 -77,248 -7.04%
NP 80,134 76,192 94,736 103,778 100,274 104,240 113,031 -20.54%
-
NP to SH 63,414 70,736 85,110 90,668 87,728 92,176 103,403 -27.88%
-
Tax Rate 46.36% 47.94% 41.09% 37.14% 37.49% 39.84% 40.60% -
Total Cost 1,211,748 1,230,060 1,027,222 1,169,728 989,462 856,228 1,249,107 -2.00%
-
Net Worth 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 1,275,459 4.19%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 400 -
Div Payout % - - - - - - 0.39% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 903,268 1,275,459 4.19%
NOSH 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 1,550,638 685,974 73.14%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.20% 5.83% 8.44% 8.15% 9.20% 10.85% 8.30% -
ROE 4.68% 5.22% 6.87% 7.56% 7.93% 10.20% 8.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 82.87 83.79 78.79 90.26 84.66 89.32 203.98 -45.23%
EPS 4.06 4.52 5.50 6.57 6.82 9.04 15.48 -59.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.87 0.87 0.87 0.85 0.86 0.84 1.91 -40.88%
Adjusted Per Share Value based on latest NOSH - 1,559,026
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 81.75 82.66 71.00 80.59 68.96 60.78 86.20 -3.48%
EPS 4.01 4.48 5.39 5.74 5.55 5.83 6.54 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.8582 0.8583 0.7839 0.759 0.7005 0.5716 0.8071 4.18%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.515 0.635 0.64 0.81 0.875 0.88 2.35 -
P/RPS 0.62 0.76 0.81 0.90 1.03 0.99 1.15 -33.83%
P/EPS 12.66 13.99 10.71 12.61 12.84 10.27 15.18 -11.42%
EY 7.90 7.15 9.34 7.93 7.79 9.74 6.59 12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.59 0.73 0.74 0.95 1.02 1.05 1.23 -38.80%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.525 0.52 0.68 0.70 0.895 0.89 1.02 -
P/RPS 0.63 0.62 0.86 0.78 1.06 1.00 0.50 16.70%
P/EPS 12.91 11.46 11.38 10.89 13.13 10.38 6.59 56.75%
EY 7.75 8.73 8.79 9.18 7.62 9.63 15.18 -36.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 0.60 0.60 0.78 0.82 1.04 1.06 0.53 8.64%

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