[LBS] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -83.46%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 240,117 247,350 200,472 130,843 145,423 108,203 106,136 14.56%
PBT 43,315 42,024 24,997 19,020 18,103 16,136 14,556 19.92%
Tax -17,255 -16,372 -8,974 -8,323 -7,534 -3,054 -5,953 19.39%
NP 26,060 25,652 16,023 10,697 10,569 13,082 8,603 20.27%
-
NP to SH 23,044 24,773 16,861 11,568 11,190 12,704 6,287 24.15%
-
Tax Rate 39.84% 38.96% 35.90% 43.76% 41.62% 18.93% 40.90% -
Total Cost 214,057 221,698 184,449 120,146 134,854 95,121 97,533 13.99%
-
Net Worth 903,268 1,186,769 1,019,374 981,688 869,810 453,986 420,419 13.58%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 903,268 1,186,769 1,019,374 981,688 869,810 453,986 420,419 13.58%
NOSH 1,550,638 648,507 551,013 530,642 470,168 381,501 385,705 26.08%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.85% 10.37% 7.99% 8.18% 7.27% 12.09% 8.11% -
ROE 2.55% 2.09% 1.65% 1.18% 1.29% 2.80% 1.50% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.33 38.14 36.38 24.66 30.93 28.36 27.52 -3.42%
EPS 2.26 3.82 3.06 2.18 2.38 3.33 1.63 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.83 1.85 1.85 1.85 1.19 1.09 -4.24%
Adjusted Per Share Value based on latest NOSH - 530,642
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.83 15.28 12.38 8.08 8.98 6.68 6.56 14.55%
EPS 1.42 1.53 1.04 0.71 0.69 0.78 0.39 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.558 0.7331 0.6297 0.6064 0.5373 0.2804 0.2597 13.58%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.88 2.03 1.59 1.51 1.73 0.93 0.82 -
P/RPS 3.94 5.32 4.37 6.12 5.59 3.28 2.98 4.76%
P/EPS 41.06 53.14 51.96 69.27 72.69 27.93 50.31 -3.32%
EY 2.44 1.88 1.92 1.44 1.38 3.58 1.99 3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 0.86 0.82 0.94 0.78 0.75 5.76%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 31/05/16 29/05/15 27/05/14 29/05/13 30/05/12 -
Price 0.89 2.05 1.58 1.65 1.73 1.14 0.81 -
P/RPS 3.99 5.37 4.34 6.69 5.59 4.02 2.94 5.21%
P/EPS 41.53 53.66 51.63 75.69 72.69 34.23 49.69 -2.94%
EY 2.41 1.86 1.94 1.32 1.38 2.92 2.01 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 0.85 0.89 0.94 0.96 0.74 6.16%

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