[LBS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -33.83%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 680,400 653,908 707,730 523,372 668,265 662,230 696,398 -1.53%
PBT 107,550 93,560 94,422 76,080 104,129 96,725 98,590 5.95%
Tax -37,110 -28,524 -33,882 -33,292 -37,035 -37,160 -38,490 -2.39%
NP 70,440 65,036 60,540 42,788 67,094 59,565 60,100 11.13%
-
NP to SH 76,011 70,685 66,618 46,272 69,930 62,088 61,882 14.65%
-
Tax Rate 34.50% 30.49% 35.88% 43.76% 35.57% 38.42% 39.04% -
Total Cost 609,960 588,872 647,190 480,584 601,171 602,665 636,298 -2.77%
-
Net Worth 1,020,318 1,037,697 1,024,892 981,688 915,194 884,411 861,343 11.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 323 43,013 - - 447 - - -
Div Payout % 0.43% 60.85% - - 0.64% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,020,318 1,037,697 1,024,892 981,688 915,194 884,411 861,343 11.91%
NOSH 539,850 537,667 533,798 530,642 497,388 488,625 481,197 7.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.35% 9.95% 8.55% 8.18% 10.04% 8.99% 8.63% -
ROE 7.45% 6.81% 6.50% 4.71% 7.64% 7.02% 7.18% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 126.03 121.62 132.58 98.63 134.35 135.53 144.72 -8.78%
EPS 14.08 13.15 12.48 8.72 14.06 12.71 12.86 6.21%
DPS 0.06 8.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 1.89 1.93 1.92 1.85 1.84 1.81 1.79 3.68%
Adjusted Per Share Value based on latest NOSH - 530,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 43.06 41.38 44.79 33.12 42.29 41.91 44.07 -1.52%
EPS 4.81 4.47 4.22 2.93 4.43 3.93 3.92 14.57%
DPS 0.02 2.72 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.6457 0.6567 0.6486 0.6212 0.5791 0.5597 0.5451 11.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.44 1.43 1.60 1.51 1.63 1.69 1.70 -
P/RPS 1.14 1.18 1.21 1.53 1.21 1.25 1.17 -1.71%
P/EPS 10.23 10.88 12.82 17.32 11.59 13.30 13.22 -15.67%
EY 9.78 9.19 7.80 5.77 8.63 7.52 7.56 18.67%
DY 0.04 5.59 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.76 0.74 0.83 0.82 0.89 0.93 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 1.35 1.35 1.30 1.65 1.55 1.66 1.69 -
P/RPS 1.07 1.11 0.98 1.67 1.15 1.22 1.17 -5.76%
P/EPS 9.59 10.27 10.42 18.92 11.02 13.06 13.14 -18.89%
EY 10.43 9.74 9.60 5.28 9.07 7.65 7.61 23.31%
DY 0.04 5.93 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.71 0.70 0.68 0.89 0.84 0.92 0.94 -17.01%

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