[LBS] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 87.94%
YoY- 10.08%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 304,751 356,090 225,612 223,022 202,776 134,209 123,235 16.28%
PBT 36,891 50,587 30,414 28,191 31,192 23,390 22,533 8.55%
Tax -12,814 -19,015 -10,720 -8,618 -11,711 -7,064 -8,962 6.13%
NP 24,077 31,572 19,694 19,573 19,481 16,326 13,571 10.02%
-
NP to SH 20,820 28,431 20,154 21,741 19,751 14,216 13,210 7.87%
-
Tax Rate 34.73% 37.59% 35.25% 30.57% 37.54% 30.20% 39.77% -
Total Cost 280,674 324,518 205,918 203,449 183,295 117,883 109,664 16.94%
-
Net Worth 1,106,967 1,208,153 1,027,132 1,023,105 862,299 480,218 439,049 16.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,106,967 1,208,153 1,027,132 1,023,105 862,299 480,218 439,049 16.65%
NOSH 1,558,030 656,605 555,206 532,867 481,731 381,126 385,131 26.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.90% 8.87% 8.73% 8.78% 9.61% 12.16% 11.01% -
ROE 1.88% 2.35% 1.96% 2.13% 2.29% 2.96% 3.01% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.68 54.23 40.64 41.85 42.09 35.21 32.00 -4.89%
EPS 1.62 4.33 3.63 4.08 4.10 3.73 3.43 -11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.84 1.85 1.92 1.79 1.26 1.14 -4.58%
Adjusted Per Share Value based on latest NOSH - 532,867
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.29 22.53 14.28 14.11 12.83 8.49 7.80 16.28%
EPS 1.32 1.80 1.28 1.38 1.25 0.90 0.84 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7005 0.7645 0.65 0.6474 0.5457 0.3039 0.2778 16.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.875 2.01 1.57 1.60 1.70 1.25 0.79 -
P/RPS 3.70 3.71 3.86 3.82 4.04 3.55 2.47 6.96%
P/EPS 54.10 46.42 43.25 39.22 41.46 33.51 23.03 15.28%
EY 1.85 2.15 2.31 2.55 2.41 2.98 4.34 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 0.85 0.83 0.95 0.99 0.69 6.72%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 28/08/15 25/08/14 26/08/13 29/08/12 -
Price 0.895 1.90 1.61 1.30 1.69 1.74 0.85 -
P/RPS 3.78 3.50 3.96 3.11 4.01 4.94 2.66 6.02%
P/EPS 55.33 43.88 44.35 31.86 41.22 46.65 24.78 14.31%
EY 1.81 2.28 2.25 3.14 2.43 2.14 4.04 -12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 0.87 0.68 0.94 1.38 0.75 5.59%

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