[LBS] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9.28%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,362,138 1,277,683 1,170,974 1,040,497 993,619 861,214 752,515 48.36%
PBT 190,279 195,458 181,810 160,982 143,955 127,850 116,289 38.73%
Tax -77,248 -80,905 -75,137 -66,151 -58,753 -48,213 -40,345 54.01%
NP 113,031 114,553 106,673 94,831 85,202 79,637 75,944 30.26%
-
NP to SH 103,403 107,242 101,817 93,213 85,301 80,533 79,781 18.81%
-
Tax Rate 40.60% 41.39% 41.33% 41.09% 40.81% 37.71% 34.69% -
Total Cost 1,249,107 1,163,130 1,064,301 945,666 908,417 781,577 676,571 50.32%
-
Net Worth 1,275,459 1,294,149 1,208,153 648,507 1,072,010 1,037,226 1,027,132 15.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 133 - - - - - - -
Div Payout % 0.13% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,275,459 1,294,149 1,208,153 648,507 1,072,010 1,037,226 1,027,132 15.48%
NOSH 685,974 663,666 656,605 648,507 589,016 573,053 555,206 15.09%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.30% 8.97% 9.11% 9.11% 8.57% 9.25% 10.09% -
ROE 8.11% 8.29% 8.43% 14.37% 7.96% 7.76% 7.77% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.98 192.52 178.34 160.44 168.69 150.29 135.54 31.22%
EPS 15.48 16.16 15.51 14.37 14.48 14.05 14.37 5.07%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.95 1.84 1.00 1.82 1.81 1.85 2.14%
Adjusted Per Share Value based on latest NOSH - 648,507
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.20 80.85 74.10 65.84 62.88 54.50 47.62 48.36%
EPS 6.54 6.79 6.44 5.90 5.40 5.10 5.05 18.75%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8071 0.819 0.7645 0.4104 0.6784 0.6564 0.65 15.47%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.35 1.79 2.01 2.03 1.67 1.78 1.57 -
P/RPS 1.15 0.93 1.13 1.27 0.99 1.18 1.16 -0.57%
P/EPS 15.18 11.08 12.96 14.12 11.53 12.67 10.93 24.40%
EY 6.59 9.03 7.71 7.08 8.67 7.90 9.15 -19.60%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.92 1.09 2.03 0.92 0.98 0.85 27.84%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 1.02 2.18 1.90 2.05 1.88 1.68 1.61 -
P/RPS 0.50 1.13 1.07 1.28 1.11 1.12 1.19 -43.81%
P/EPS 6.59 13.49 12.25 14.26 12.98 11.95 11.20 -29.71%
EY 15.18 7.41 8.16 7.01 7.70 8.37 8.93 42.29%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.12 1.03 2.05 1.03 0.93 0.87 -28.07%

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