[LBS] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -77.71%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 402,552 299,273 326,563 240,117 247,350 200,472 130,843 20.57%
PBT 53,100 24,475 36,592 43,315 42,024 24,997 19,020 18.64%
Tax -20,184 -12,922 -17,544 -17,255 -16,372 -8,974 -8,323 15.89%
NP 32,916 11,553 19,048 26,060 25,652 16,023 10,697 20.58%
-
NP to SH 25,152 9,338 17,684 23,044 24,773 16,861 11,568 13.80%
-
Tax Rate 38.01% 52.80% 47.94% 39.84% 38.96% 35.90% 43.76% -
Total Cost 369,636 287,720 307,515 214,057 221,698 184,449 120,146 20.57%
-
Net Worth 1,343,027 1,363,003 1,356,269 903,268 1,186,769 1,019,374 981,688 5.35%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,343,027 1,363,003 1,356,269 903,268 1,186,769 1,019,374 981,688 5.35%
NOSH 1,569,245 1,567,111 1,559,386 1,550,638 648,507 551,013 530,642 19.78%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.18% 3.86% 5.83% 10.85% 10.37% 7.99% 8.18% -
ROE 1.87% 0.69% 1.30% 2.55% 2.09% 1.65% 1.18% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 25.78 19.54 20.95 22.33 38.14 36.38 24.66 0.74%
EPS 1.33 0.61 1.13 2.26 3.82 3.06 2.18 -7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.87 0.84 1.83 1.85 1.85 -11.97%
Adjusted Per Share Value based on latest NOSH - 1,550,638
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 25.47 18.94 20.67 15.19 15.65 12.69 8.28 20.57%
EPS 1.59 0.59 1.12 1.46 1.57 1.07 0.73 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8499 0.8625 0.8583 0.5716 0.751 0.6451 0.6212 5.35%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.475 0.37 0.635 0.88 2.03 1.59 1.51 -
P/RPS 1.84 1.89 3.03 3.94 5.32 4.37 6.12 -18.13%
P/EPS 29.49 60.68 55.98 41.06 53.14 51.96 69.27 -13.25%
EY 3.39 1.65 1.79 2.44 1.88 1.92 1.44 15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.73 1.05 1.11 0.86 0.82 -6.43%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 30/06/20 31/05/19 30/05/18 30/05/17 31/05/16 29/05/15 -
Price 0.45 0.37 0.52 0.89 2.05 1.58 1.65 -
P/RPS 1.75 1.89 2.48 3.99 5.37 4.34 6.69 -20.01%
P/EPS 27.94 60.68 45.84 41.53 53.66 51.63 75.69 -15.29%
EY 3.58 1.65 2.18 2.41 1.86 1.94 1.32 18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.60 1.06 1.12 0.85 0.89 -8.55%

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