[LBS] YoY Cumulative 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- -97.15%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 247,350 200,472 130,843 145,423 108,203 106,136 76,461 21.59%
PBT 42,024 24,997 19,020 18,103 16,136 14,556 14,817 18.95%
Tax -16,372 -8,974 -8,323 -7,534 -3,054 -5,953 -3,765 27.72%
NP 25,652 16,023 10,697 10,569 13,082 8,603 11,052 15.05%
-
NP to SH 24,773 16,861 11,568 11,190 12,704 6,287 9,458 17.39%
-
Tax Rate 38.96% 35.90% 43.76% 41.62% 18.93% 40.90% 25.41% -
Total Cost 221,698 184,449 120,146 134,854 95,121 97,533 65,409 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 2.09% 1.65% 1.18% 1.29% 2.80% 1.50% 2.13% -
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 38.14 36.38 24.66 30.93 28.36 27.52 19.81 11.52%
EPS 3.82 3.06 2.18 2.38 3.33 1.63 2.45 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 15.65 12.69 8.28 9.20 6.85 6.72 4.84 21.58%
EPS 1.57 1.07 0.73 0.71 0.80 0.40 0.60 17.37%
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 5.32 4.37 6.12 5.59 3.28 2.98 2.93 10.44%
P/EPS 53.14 51.96 69.27 72.69 27.93 50.31 23.67 14.41%
EY 1.88 1.92 1.44 1.38 3.58 1.99 4.22 -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 5.37 4.34 6.69 5.59 4.02 2.94 3.43 7.74%
P/EPS 53.66 51.63 75.69 72.69 34.23 49.69 27.76 11.59%
EY 1.86 1.94 1.32 1.38 2.92 2.01 3.60 -10.41%
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