[LBS] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -77.82%
YoY- 45.76%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 326,563 240,117 247,350 200,472 130,843 145,423 108,203 20.20%
PBT 36,592 43,315 42,024 24,997 19,020 18,103 16,136 14.61%
Tax -17,544 -17,255 -16,372 -8,974 -8,323 -7,534 -3,054 33.80%
NP 19,048 26,060 25,652 16,023 10,697 10,569 13,082 6.45%
-
NP to SH 17,684 23,044 24,773 16,861 11,568 11,190 12,704 5.66%
-
Tax Rate 47.94% 39.84% 38.96% 35.90% 43.76% 41.62% 18.93% -
Total Cost 307,515 214,057 221,698 184,449 120,146 134,854 95,121 21.58%
-
Net Worth 1,356,269 903,268 1,186,769 1,019,374 981,688 869,810 453,986 19.99%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,356,269 903,268 1,186,769 1,019,374 981,688 869,810 453,986 19.99%
NOSH 1,559,386 1,550,638 648,507 551,013 530,642 470,168 381,501 26.43%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.83% 10.85% 10.37% 7.99% 8.18% 7.27% 12.09% -
ROE 1.30% 2.55% 2.09% 1.65% 1.18% 1.29% 2.80% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.95 22.33 38.14 36.38 24.66 30.93 28.36 -4.91%
EPS 1.13 2.26 3.82 3.06 2.18 2.38 3.33 -16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 1.83 1.85 1.85 1.85 1.19 -5.08%
Adjusted Per Share Value based on latest NOSH - 551,013
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.67 15.19 15.65 12.69 8.28 9.20 6.85 20.20%
EPS 1.12 1.46 1.57 1.07 0.73 0.71 0.80 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8583 0.5716 0.751 0.6451 0.6212 0.5504 0.2873 19.99%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.635 0.88 2.03 1.59 1.51 1.73 0.93 -
P/RPS 3.03 3.94 5.32 4.37 6.12 5.59 3.28 -1.31%
P/EPS 55.98 41.06 53.14 51.96 69.27 72.69 27.93 12.28%
EY 1.79 2.44 1.88 1.92 1.44 1.38 3.58 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.05 1.11 0.86 0.82 0.94 0.78 -1.09%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 30/05/17 31/05/16 29/05/15 27/05/14 29/05/13 -
Price 0.52 0.89 2.05 1.58 1.65 1.73 1.14 -
P/RPS 2.48 3.99 5.37 4.34 6.69 5.59 4.02 -7.73%
P/EPS 45.84 41.53 53.66 51.63 75.69 72.69 34.23 4.98%
EY 2.18 2.41 1.86 1.94 1.32 1.38 2.92 -4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.06 1.12 0.85 0.89 0.94 0.96 -7.53%

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