[LBS] QoQ Cumulative 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- -77.71%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,121,958 955,130 544,868 240,117 1,362,138 955,414 603,440 51.03%
PBT 160,808 123,822 80,206 43,315 190,279 140,780 92,611 44.32%
Tax -66,072 -45,988 -30,069 -17,255 -77,248 -53,475 -35,387 51.45%
NP 94,736 77,834 50,137 26,060 113,031 87,305 57,224 39.81%
-
NP to SH 85,110 68,001 43,864 23,044 103,403 79,087 53,204 36.66%
-
Tax Rate 41.09% 37.14% 37.49% 39.84% 40.60% 37.98% 38.21% -
Total Cost 1,027,222 877,296 494,731 214,057 1,249,107 868,109 546,216 52.18%
-
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% 5.67% 3.96% 2.55% 8.11% 6.11% 4.40% -
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 67.69 42.33 22.33 203.98 144.00 91.87 -9.70%
EPS 5.50 4.93 3.41 2.26 15.48 11.92 8.10 -22.69%
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 60.44 34.48 15.19 86.20 60.46 38.19 51.02%
EPS 5.39 4.30 2.78 1.46 6.54 5.00 3.37 36.64%
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 1.20 2.07 3.94 1.15 1.24 2.19 -48.38%
P/EPS 10.71 16.81 25.68 41.06 15.18 15.02 24.81 -42.79%
EY 9.34 5.95 3.89 2.44 6.59 6.66 4.03 74.86%
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 1.03 2.11 3.99 0.50 1.51 2.07 -44.23%
P/EPS 11.38 14.52 26.26 41.53 6.59 18.29 23.46 -38.18%
EY 8.79 6.88 3.81 2.41 15.18 5.47 4.26 61.86%
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