[LBS] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.33%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,303,566 1,354,905 1,362,138 1,277,683 1,170,974 1,040,497 993,619 19.90%
PBT 177,873 191,569 190,279 195,458 181,810 160,982 143,955 15.19%
Tax -71,929 -78,130 -77,248 -80,905 -75,137 -66,151 -58,753 14.48%
NP 105,944 113,439 113,031 114,553 106,673 94,831 85,202 15.67%
-
NP to SH 94,063 101,674 103,403 107,242 101,817 93,213 85,301 6.75%
-
Tax Rate 40.44% 40.78% 40.60% 41.39% 41.33% 41.09% 40.81% -
Total Cost 1,197,622 1,241,466 1,249,107 1,163,130 1,064,301 945,666 908,417 20.29%
-
Net Worth 1,106,967 903,268 1,275,459 1,294,149 1,208,153 648,507 1,072,010 2.16%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 133 133 133 - - - - -
Div Payout % 0.14% 0.13% 0.13% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,106,967 903,268 1,275,459 1,294,149 1,208,153 648,507 1,072,010 2.16%
NOSH 1,558,030 1,550,638 685,974 663,666 656,605 648,507 589,016 91.60%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.13% 8.37% 8.30% 8.97% 9.11% 9.11% 8.57% -
ROE 8.50% 11.26% 8.11% 8.29% 8.43% 14.37% 7.96% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 101.27 126.00 203.98 192.52 178.34 160.44 168.69 -28.90%
EPS 7.31 9.46 15.48 16.16 15.51 14.37 14.48 -36.67%
DPS 0.01 0.01 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 1.91 1.95 1.84 1.00 1.82 -39.41%
Adjusted Per Share Value based on latest NOSH - 663,666
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 82.49 85.74 86.20 80.85 74.10 65.84 62.88 19.89%
EPS 5.95 6.43 6.54 6.79 6.44 5.90 5.40 6.69%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.7005 0.5716 0.8071 0.819 0.7645 0.4104 0.6784 2.16%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.875 0.88 2.35 1.79 2.01 2.03 1.67 -
P/RPS 0.86 0.70 1.15 0.93 1.13 1.27 0.99 -8.98%
P/EPS 11.97 9.31 15.18 11.08 12.96 14.12 11.53 2.53%
EY 8.35 10.74 6.59 9.03 7.71 7.08 8.67 -2.48%
DY 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 1.23 0.92 1.09 2.03 0.92 7.14%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.895 0.89 1.02 2.18 1.90 2.05 1.88 -
P/RPS 0.88 0.71 0.50 1.13 1.07 1.28 1.11 -14.37%
P/EPS 12.25 9.41 6.59 13.49 12.25 14.26 12.98 -3.79%
EY 8.17 10.62 15.18 7.41 8.16 7.01 7.70 4.04%
DY 0.01 0.01 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 0.53 1.12 1.03 2.05 1.03 0.64%

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