[LBS] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 10.95%
YoY- -22.4%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 932,326 1,197,092 1,325,205 1,378,806 1,291,882 1,306,252 1,121,958 -11.62%
PBT 72,944 97,900 158,007 160,022 149,388 146,368 160,808 -40.99%
Tax -41,614 -51,688 -65,487 -68,681 -69,254 -70,176 -66,072 -26.54%
NP 31,330 46,212 92,520 91,341 80,134 76,192 94,736 -52.20%
-
NP to SH 24,178 37,352 70,672 70,357 63,414 70,736 85,110 -56.81%
-
Tax Rate 57.05% 52.80% 41.45% 42.92% 46.36% 47.94% 41.09% -
Total Cost 900,996 1,150,880 1,232,685 1,287,465 1,211,748 1,230,060 1,027,222 -8.37%
-
Net Worth 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 6.17%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 6.17%
NOSH 1,567,111 1,567,111 1,567,111 1,567,111 1,559,386 1,559,386 1,559,026 0.34%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.36% 3.86% 6.98% 6.62% 6.20% 5.83% 8.44% -
ROE 1.78% 2.74% 5.10% 5.19% 4.68% 5.22% 6.87% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.23 78.17 85.17 88.46 82.87 83.79 78.79 -15.48%
EPS 1.58 2.44 4.14 4.52 4.06 4.52 5.50 -56.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.87 0.87 0.87 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 59.00 75.75 83.86 87.25 81.75 82.66 71.00 -11.62%
EPS 1.53 2.36 4.47 4.45 4.01 4.48 5.39 -56.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8576 0.8625 0.8763 0.8581 0.8582 0.8583 0.7839 6.17%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.37 0.37 0.495 0.495 0.515 0.635 0.64 -
P/RPS 0.60 0.47 0.58 0.56 0.62 0.76 0.81 -18.14%
P/EPS 23.30 15.17 10.90 10.97 12.66 13.99 10.71 67.97%
EY 4.29 6.59 9.18 9.12 7.90 7.15 9.34 -40.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.56 0.57 0.59 0.73 0.74 -31.47%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 25/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.475 0.37 0.475 0.495 0.525 0.52 0.68 -
P/RPS 0.78 0.47 0.56 0.56 0.63 0.62 0.86 -6.30%
P/EPS 29.92 15.17 10.46 10.97 12.91 11.46 11.38 90.60%
EY 3.34 6.59 9.56 9.12 7.75 8.73 8.79 -47.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.53 0.57 0.60 0.60 0.78 -22.72%

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