[LBS] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -88.6%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 989,400 801,888 523,372 581,692 432,812 424,544 305,844 21.59%
PBT 168,096 99,988 76,080 72,412 64,544 58,224 59,268 18.95%
Tax -65,488 -35,896 -33,292 -30,136 -12,216 -23,812 -15,060 27.72%
NP 102,608 64,092 42,788 42,276 52,328 34,412 44,208 15.05%
-
NP to SH 99,092 67,444 46,272 44,760 50,816 25,148 37,832 17.39%
-
Tax Rate 38.96% 35.90% 43.76% 41.62% 18.93% 40.90% 25.41% -
Total Cost 886,792 737,796 480,584 539,416 380,484 390,132 261,636 22.53%
-
Net Worth 1,186,769 1,019,374 981,688 869,810 453,986 420,419 443,946 17.78%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,186,769 1,019,374 981,688 869,810 453,986 420,419 443,946 17.78%
NOSH 648,507 551,013 530,642 470,168 381,501 385,705 386,040 9.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.37% 7.99% 8.18% 7.27% 12.09% 8.11% 14.45% -
ROE 8.35% 6.62% 4.71% 5.15% 11.19% 5.98% 8.52% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 152.57 145.53 98.63 123.72 113.45 110.07 79.23 11.52%
EPS 15.28 12.24 8.72 9.52 13.32 6.52 9.80 7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.85 1.85 1.85 1.19 1.09 1.15 8.04%
Adjusted Per Share Value based on latest NOSH - 470,168
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 62.61 50.74 33.12 36.81 27.39 26.87 19.35 21.59%
EPS 6.27 4.27 2.93 2.83 3.22 1.59 2.39 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.751 0.6451 0.6212 0.5504 0.2873 0.266 0.2809 17.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.03 1.59 1.51 1.73 0.93 0.82 0.58 -
P/RPS 1.33 1.09 1.53 1.40 0.82 0.74 0.73 10.50%
P/EPS 13.29 12.99 17.32 18.17 6.98 12.58 5.92 14.41%
EY 7.53 7.70 5.77 5.50 14.32 7.95 16.90 -12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.86 0.82 0.94 0.78 0.75 0.50 14.20%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 31/05/16 29/05/15 27/05/14 29/05/13 30/05/12 26/05/11 -
Price 2.05 1.58 1.65 1.73 1.14 0.81 0.68 -
P/RPS 1.34 1.09 1.67 1.40 1.00 0.74 0.86 7.66%
P/EPS 13.42 12.91 18.92 18.17 8.56 12.42 6.94 11.60%
EY 7.45 7.75 5.28 5.50 11.68 8.05 14.41 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.85 0.89 0.94 0.96 0.74 0.59 11.26%

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