[LBS] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.51%
YoY- 3.82%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 356,090 247,350 322,270 245,265 225,612 200,472 189,969 52.08%
PBT 50,587 42,024 54,023 34,521 30,414 24,997 37,380 22.37%
Tax -19,015 -16,372 -26,739 -12,320 -10,720 -8,974 -15,717 13.55%
NP 31,572 25,652 27,284 22,201 19,694 16,023 21,663 28.57%
-
NP to SH 28,431 24,773 27,828 20,458 20,154 16,861 22,997 15.20%
-
Tax Rate 37.59% 38.96% 49.50% 35.69% 35.25% 35.90% 42.05% -
Total Cost 324,518 221,698 294,986 223,064 205,918 184,449 168,306 54.97%
-
Net Worth 1,208,153 1,186,769 1,072,010 1,037,226 1,027,132 1,019,374 1,020,289 11.93%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,208,153 1,186,769 1,072,010 1,037,226 1,027,132 1,019,374 1,020,289 11.93%
NOSH 656,605 648,507 589,016 573,053 555,206 551,013 539,835 13.95%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.87% 10.37% 8.47% 9.05% 8.73% 7.99% 11.40% -
ROE 2.35% 2.09% 2.60% 1.97% 1.96% 1.65% 2.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.23 38.14 54.71 42.80 40.64 36.38 35.19 33.45%
EPS 4.33 3.82 4.72 3.57 3.63 3.06 4.26 1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.82 1.81 1.85 1.85 1.89 -1.77%
Adjusted Per Share Value based on latest NOSH - 573,053
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.53 15.65 20.39 15.52 14.28 12.69 12.02 52.07%
EPS 1.80 1.57 1.76 1.29 1.28 1.07 1.46 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7645 0.751 0.6784 0.6564 0.65 0.6451 0.6457 11.92%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.01 2.03 1.67 1.78 1.57 1.59 1.44 -
P/RPS 3.71 5.32 3.05 4.16 3.86 4.37 4.09 -6.29%
P/EPS 46.42 53.14 35.35 49.86 43.25 51.96 33.80 23.57%
EY 2.15 1.88 2.83 2.01 2.31 1.92 2.96 -19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.11 0.92 0.98 0.85 0.86 0.76 27.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 31/05/16 25/02/16 -
Price 1.90 2.05 1.88 1.68 1.61 1.58 1.35 -
P/RPS 3.50 5.37 3.44 3.93 3.96 4.34 3.84 -5.99%
P/EPS 43.88 53.66 39.79 47.06 44.35 51.63 31.69 24.25%
EY 2.28 1.86 2.51 2.13 2.25 1.94 3.16 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.12 1.03 0.93 0.87 0.85 0.71 28.17%

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