[LBS] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 119.53%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 645,941 544,868 603,440 426,084 353,865 348,199 242,412 17.73%
PBT 74,694 80,206 92,611 55,411 47,211 49,295 39,526 11.18%
Tax -34,627 -30,069 -35,387 -19,694 -16,941 -19,245 -10,118 22.74%
NP 40,067 50,137 57,224 35,717 30,270 30,050 29,408 5.28%
-
NP to SH 31,707 43,864 53,204 37,015 33,309 30,941 26,920 2.76%
-
Tax Rate 46.36% 37.49% 38.21% 35.54% 35.88% 39.04% 25.60% -
Total Cost 605,874 494,731 546,216 390,367 323,595 318,149 213,004 19.02%
-
Net Worth 1,356,232 1,106,967 1,208,584 1,028,194 1,024,892 861,343 479,762 18.90%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,356,232 1,106,967 1,208,584 1,028,194 1,024,892 861,343 479,762 18.90%
NOSH 1,559,386 1,558,030 656,839 555,780 533,798 481,197 380,763 26.47%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.20% 9.20% 9.48% 8.38% 8.55% 8.63% 12.13% -
ROE 2.34% 3.96% 4.40% 3.60% 3.25% 3.59% 5.61% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 41.44 42.33 91.87 76.66 66.29 72.36 63.66 -6.90%
EPS 2.03 3.41 8.10 6.66 6.24 6.43 7.07 -18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 1.84 1.85 1.92 1.79 1.26 -5.98%
Adjusted Per Share Value based on latest NOSH - 555,206
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 40.88 34.48 38.19 26.96 22.39 22.03 15.34 17.73%
EPS 2.01 2.78 3.37 2.34 2.11 1.96 1.70 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8582 0.7005 0.7648 0.6507 0.6486 0.5451 0.3036 18.89%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.515 0.875 2.01 1.57 1.60 1.70 1.25 -
P/RPS 1.24 2.07 2.19 2.05 2.41 2.35 1.96 -7.34%
P/EPS 25.32 25.68 24.81 23.57 25.64 26.44 17.68 6.16%
EY 3.95 3.89 4.03 4.24 3.90 3.78 5.66 -5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.02 1.09 0.85 0.83 0.95 0.99 -8.26%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 29/08/17 29/08/16 28/08/15 25/08/14 26/08/13 -
Price 0.525 0.895 1.90 1.61 1.30 1.69 1.74 -
P/RPS 1.27 2.11 2.07 2.10 1.96 2.34 2.73 -11.96%
P/EPS 25.81 26.26 23.46 24.17 20.83 26.28 24.61 0.79%
EY 3.87 3.81 4.26 4.14 4.80 3.80 4.06 -0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.04 1.03 0.87 0.68 0.94 1.38 -12.95%

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