[LBS] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.14%
YoY- -16.96%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,092,913 1,145,427 1,297,915 1,325,205 1,200,933 1,223,031 1,208,404 -6.46%
PBT 117,944 119,785 145,890 158,007 157,003 155,296 154,085 -16.28%
Tax -51,960 -51,667 -60,865 -65,487 -71,595 -70,630 -66,361 -15.01%
NP 65,984 68,118 85,025 92,520 85,408 84,666 87,724 -17.24%
-
NP to SH 50,142 51,053 62,326 70,672 69,877 72,953 79,750 -26.54%
-
Tax Rate 44.05% 43.13% 41.72% 41.45% 45.60% 45.48% 43.07% -
Total Cost 1,026,929 1,077,309 1,212,890 1,232,685 1,115,525 1,138,365 1,120,680 -5.64%
-
Net Worth 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 -1.30%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 -1.30%
NOSH 1,569,239 1,567,111 1,567,111 1,567,111 1,567,111 1,559,386 1,559,386 0.41%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.04% 5.95% 6.55% 6.98% 7.11% 6.92% 7.26% -
ROE 3.77% 3.77% 4.57% 5.10% 5.15% 5.38% 5.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 71.51 75.22 84.75 85.17 77.05 78.46 77.51 -5.21%
EPS 3.28 3.35 4.07 4.54 4.48 4.68 5.12 -25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.89 0.89 0.89 0.87 0.87 0.87 0.00%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 69.16 72.48 82.13 83.86 76.00 77.40 76.47 -6.46%
EPS 3.17 3.23 3.94 4.47 4.42 4.62 5.05 -26.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8415 0.8576 0.8625 0.8763 0.8581 0.8582 0.8583 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.385 0.37 0.37 0.495 0.495 0.515 0.635 -
P/RPS 0.54 0.49 0.44 0.58 0.64 0.66 0.82 -24.24%
P/EPS 11.74 11.04 9.09 10.90 11.04 11.00 12.41 -3.62%
EY 8.52 9.06 11.00 9.18 9.06 9.09 8.06 3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.42 0.56 0.57 0.59 0.73 -28.57%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 30/06/20 27/02/20 25/11/19 30/08/19 31/05/19 -
Price 0.39 0.475 0.37 0.475 0.495 0.525 0.52 -
P/RPS 0.55 0.63 0.44 0.56 0.64 0.67 0.67 -12.29%
P/EPS 11.89 14.17 9.09 10.46 11.04 11.22 10.16 11.01%
EY 8.41 7.06 11.00 9.56 9.06 8.91 9.84 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.42 0.53 0.57 0.60 0.60 -17.40%

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