[LBS] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 50.17%
YoY- -82.19%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,362,138 993,619 680,400 668,265 533,533 509,644 449,565 20.27%
PBT 190,279 143,955 107,550 104,129 426,902 75,014 62,777 20.27%
Tax -77,248 -58,753 -37,110 -37,035 -29,578 -36,011 -24,724 20.88%
NP 113,031 85,202 70,440 67,094 397,324 39,003 38,053 19.87%
-
NP to SH 103,403 85,301 76,011 69,930 392,663 37,159 34,300 20.17%
-
Tax Rate 40.60% 40.81% 34.50% 35.57% 6.93% 48.01% 39.38% -
Total Cost 1,249,107 908,417 609,960 601,171 136,209 470,641 411,512 20.30%
-
Net Worth 1,275,459 1,072,559 1,020,318 915,194 751,870 444,804 421,313 20.25%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 400 589 323 447 326 - - -
Div Payout % 0.39% 0.69% 0.43% 0.64% 0.08% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,275,459 1,072,559 1,020,318 915,194 751,870 444,804 421,313 20.25%
NOSH 685,974 589,318 539,850 497,388 408,625 383,451 386,526 10.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.30% 8.57% 10.35% 10.04% 74.47% 7.65% 8.46% -
ROE 8.11% 7.95% 7.45% 7.64% 52.22% 8.35% 8.14% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 203.98 168.60 126.03 134.35 130.57 132.91 116.31 9.80%
EPS 15.48 14.47 14.08 14.06 96.09 9.70 8.87 9.71%
DPS 0.06 0.10 0.06 0.09 0.08 0.00 0.00 -
NAPS 1.91 1.82 1.89 1.84 1.84 1.16 1.09 9.79%
Adjusted Per Share Value based on latest NOSH - 497,188
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 86.20 62.88 43.06 42.29 33.76 32.25 28.45 20.27%
EPS 6.54 5.40 4.81 4.43 24.85 2.35 2.17 20.16%
DPS 0.03 0.04 0.02 0.03 0.02 0.00 0.00 -
NAPS 0.8071 0.6787 0.6457 0.5791 0.4758 0.2815 0.2666 20.25%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.35 1.67 1.44 1.63 1.56 0.84 0.77 -
P/RPS 1.15 0.99 1.14 1.21 1.19 0.63 0.66 9.68%
P/EPS 15.18 11.54 10.23 11.59 1.62 8.67 8.68 9.75%
EY 6.59 8.67 9.78 8.63 61.60 11.54 11.52 -8.88%
DY 0.03 0.06 0.04 0.06 0.05 0.00 0.00 -
P/NAPS 1.23 0.92 0.76 0.89 0.85 0.72 0.71 9.58%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 27/02/15 26/02/14 26/02/13 29/02/12 -
Price 1.02 1.88 1.35 1.55 1.73 0.855 0.80 -
P/RPS 0.50 1.12 1.07 1.15 1.32 0.64 0.69 -5.22%
P/EPS 6.59 12.99 9.59 11.02 1.80 8.82 9.02 -5.09%
EY 15.18 7.70 10.43 9.07 55.55 11.33 11.09 5.36%
DY 0.06 0.05 0.04 0.06 0.05 0.00 0.00 -
P/NAPS 0.53 1.03 0.71 0.84 0.94 0.74 0.73 -5.19%

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