[LBS] QoQ TTM 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- 0.94%
YoY- 5.44%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,170,974 1,040,497 993,619 861,214 752,515 749,925 680,296 43.67%
PBT 181,810 160,982 143,955 127,850 116,289 114,066 108,089 41.48%
Tax -75,137 -66,151 -58,753 -48,213 -40,345 -38,243 -37,592 58.74%
NP 106,673 94,831 85,202 79,637 75,944 75,823 70,497 31.83%
-
NP to SH 101,817 93,213 85,301 80,533 79,781 81,368 76,075 21.46%
-
Tax Rate 41.33% 41.09% 40.81% 37.71% 34.69% 33.53% 34.78% -
Total Cost 1,064,301 945,666 908,417 781,577 676,571 674,102 609,799 45.01%
-
Net Worth 1,208,153 648,507 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 1,208,153 648,507 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 9.11% 9.11% 8.57% 9.25% 10.09% 10.11% 10.36% -
ROE 8.43% 14.37% 7.96% 7.76% 7.77% 7.98% 7.46% -
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 178.34 160.44 168.69 150.29 135.54 136.10 126.02 26.07%
EPS 15.51 14.37 14.48 14.05 14.37 14.77 14.09 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.00 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 74.10 65.84 62.88 54.50 47.62 47.46 43.05 43.67%
EPS 6.44 5.90 5.40 5.10 5.05 5.15 4.81 21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7645 0.4104 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 1.13 1.27 0.99 1.18 1.16 1.17 1.14 -0.58%
P/EPS 12.96 14.12 11.53 12.67 10.93 10.77 10.22 17.17%
EY 7.71 7.08 8.67 7.90 9.15 9.29 9.79 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 2.03 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 1.07 1.28 1.11 1.12 1.19 1.16 1.07 0.00%
P/EPS 12.25 14.26 12.98 11.95 11.20 10.70 9.58 17.82%
EY 8.16 7.01 7.70 8.37 8.93 9.35 10.44 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.05 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