[LBS] QoQ Cumulative 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- 55.03%
YoY- -14.02%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 645,941 326,563 1,121,958 955,130 544,868 240,117 1,362,138 -39.27%
PBT 74,694 36,592 160,808 123,822 80,206 43,315 190,279 -46.47%
Tax -34,627 -17,544 -66,072 -45,988 -30,069 -17,255 -77,248 -41.51%
NP 40,067 19,048 94,736 77,834 50,137 26,060 113,031 -50.00%
-
NP to SH 31,707 17,684 85,110 68,001 43,864 23,044 103,403 -54.62%
-
Tax Rate 46.36% 47.94% 41.09% 37.14% 37.49% 39.84% 40.60% -
Total Cost 605,874 307,515 1,027,222 877,296 494,731 214,057 1,249,107 -38.34%
-
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 2.34% 1.30% 6.87% 5.67% 3.96% 2.55% 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 41.44 20.95 78.79 67.69 42.33 22.33 203.98 -65.54%
EPS 2.03 1.13 5.50 4.93 3.41 2.26 15.48 -74.28%
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 40.88 20.67 71.00 60.44 34.48 15.19 86.20 -39.26%
EPS 2.01 1.12 5.39 4.30 2.78 1.46 6.54 -54.55%
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 1.24 3.03 0.81 1.20 2.07 3.94 1.15 5.16%
P/EPS 25.32 55.98 10.71 16.81 25.68 41.06 15.18 40.77%
EY 3.95 1.79 9.34 5.95 3.89 2.44 6.59 -28.97%
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 1.27 2.48 0.86 1.03 2.11 3.99 0.50 86.47%
P/EPS 25.81 45.84 11.38 14.52 26.26 41.53 6.59 149.08%
EY 3.87 2.18 8.79 6.88 3.81 2.41 15.18 -59.89%
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