[LBS] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.86%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,121,958 1,273,506 1,089,736 960,468 1,362,138 1,273,885 1,206,880 -4.73%
PBT 160,808 165,096 160,412 173,260 190,279 187,706 185,222 -8.96%
Tax -66,072 -61,317 -60,138 -69,020 -77,248 -71,300 -70,774 -4.46%
NP 94,736 103,778 100,274 104,240 113,031 116,406 114,448 -11.80%
-
NP to SH 85,110 90,668 87,728 92,176 103,403 105,449 106,408 -13.79%
-
Tax Rate 41.09% 37.14% 37.49% 39.84% 40.60% 37.98% 38.21% -
Total Cost 1,027,222 1,169,728 989,462 856,228 1,249,107 1,157,478 1,092,432 -4.00%
-
Net Worth 1,238,813 1,199,356 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 400 - - -
Div Payout % - - - - 0.39% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,238,813 1,199,356 1,106,967 903,268 1,275,459 1,293,789 1,208,584 1.65%
NOSH 1,559,026 1,559,026 1,558,030 1,550,638 685,974 663,481 656,839 77.65%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.44% 8.15% 9.20% 10.85% 8.30% 9.14% 9.48% -
ROE 6.87% 7.56% 7.93% 10.20% 8.11% 8.15% 8.80% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 78.79 90.26 84.66 89.32 203.98 192.00 183.74 -43.04%
EPS 5.50 6.57 6.82 9.04 15.48 15.89 16.20 -51.23%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.87 0.85 0.86 0.84 1.91 1.95 1.84 -39.22%
Adjusted Per Share Value based on latest NOSH - 1,550,638
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.00 80.59 68.96 60.78 86.20 80.61 76.37 -4.73%
EPS 5.39 5.74 5.55 5.83 6.54 6.67 6.73 -13.72%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.7839 0.759 0.7005 0.5716 0.8071 0.8187 0.7648 1.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.64 0.81 0.875 0.88 2.35 1.79 2.01 -
P/RPS 0.81 0.90 1.03 0.99 1.15 0.93 1.09 -17.91%
P/EPS 10.71 12.61 12.84 10.27 15.18 11.26 12.41 -9.33%
EY 9.34 7.93 7.79 9.74 6.59 8.88 8.06 10.29%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.74 0.95 1.02 1.05 1.23 0.92 1.09 -22.70%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 -
Price 0.68 0.70 0.895 0.89 1.02 2.18 1.90 -
P/RPS 0.86 0.78 1.06 1.00 0.50 1.14 1.03 -11.30%
P/EPS 11.38 10.89 13.13 10.38 6.59 13.72 11.73 -1.99%
EY 8.79 9.18 7.62 9.63 15.18 7.29 8.53 2.01%
DY 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.78 0.82 1.04 1.06 0.53 1.12 1.03 -16.87%

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