[LBS] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -16.89%
YoY- -23.26%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,325,205 1,378,806 1,291,882 1,306,252 1,121,958 1,273,506 1,089,736 13.89%
PBT 158,007 160,022 149,388 146,368 160,808 165,096 160,412 -0.99%
Tax -65,487 -68,681 -69,254 -70,176 -66,072 -61,317 -60,138 5.82%
NP 92,520 91,341 80,134 76,192 94,736 103,778 100,274 -5.21%
-
NP to SH 70,672 70,357 63,414 70,736 85,110 90,668 87,728 -13.38%
-
Tax Rate 41.45% 42.92% 46.36% 47.94% 41.09% 37.14% 37.49% -
Total Cost 1,232,685 1,287,465 1,211,748 1,230,060 1,027,222 1,169,728 989,462 15.73%
-
Net Worth 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 16.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 1,199,356 1,106,967 16.05%
NOSH 1,567,111 1,567,111 1,559,386 1,559,386 1,559,026 1,559,026 1,558,030 0.38%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.98% 6.62% 6.20% 5.83% 8.44% 8.15% 9.20% -
ROE 5.10% 5.19% 4.68% 5.22% 6.87% 7.56% 7.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 85.17 88.46 82.87 83.79 78.79 90.26 84.66 0.40%
EPS 4.14 4.52 4.06 4.52 5.50 6.57 6.82 -28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.87 0.87 0.87 0.85 0.86 2.30%
Adjusted Per Share Value based on latest NOSH - 1,559,386
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 81.86 85.17 79.80 80.69 69.31 78.67 67.32 13.88%
EPS 4.37 4.35 3.92 4.37 5.26 5.60 5.42 -13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8555 0.8377 0.8378 0.8378 0.7653 0.7409 0.6838 16.06%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.495 0.495 0.515 0.635 0.64 0.81 0.875 -
P/RPS 0.58 0.56 0.62 0.76 0.81 0.90 1.03 -31.73%
P/EPS 10.90 10.97 12.66 13.99 10.71 12.61 12.84 -10.31%
EY 9.18 9.12 7.90 7.15 9.34 7.93 7.79 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.59 0.73 0.74 0.95 1.02 -32.87%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.475 0.495 0.525 0.52 0.68 0.70 0.895 -
P/RPS 0.56 0.56 0.63 0.62 0.86 0.78 1.06 -34.57%
P/EPS 10.46 10.97 12.91 11.46 11.38 10.89 13.13 -14.02%
EY 9.56 9.12 7.75 8.73 8.79 9.18 7.62 16.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.60 0.60 0.78 0.82 1.04 -36.12%

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