[LBS] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.96%
YoY- 26.52%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 335,650 388,164 410,262 351,974 245,265 136,566 148,474 14.54%
PBT 43,482 45,323 43,616 48,169 34,521 22,960 23,249 10.98%
Tax -17,177 -16,884 -15,919 -18,088 -12,320 -4,452 -8,625 12.15%
NP 26,305 28,439 27,697 30,081 22,201 18,508 14,624 10.26%
-
NP to SH 20,150 21,061 24,137 25,883 20,458 19,706 15,625 4.32%
-
Tax Rate 39.50% 37.25% 36.50% 37.55% 35.69% 19.39% 37.10% -
Total Cost 309,345 359,725 382,565 321,893 223,064 118,058 133,850 14.96%
-
Net Worth 1,329,741 1,356,042 1,199,356 1,294,149 1,037,226 1,039,141 883,789 7.03%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 32,304 - -
Div Payout % - - - - - 163.93% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,329,741 1,356,042 1,199,356 1,294,149 1,037,226 1,039,141 883,789 7.03%
NOSH 1,569,239 1,567,111 1,559,026 663,666 573,053 538,415 488,281 21.45%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.84% 7.33% 6.75% 8.55% 9.05% 13.55% 9.85% -
ROE 1.52% 1.55% 2.01% 2.00% 1.97% 1.90% 1.77% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 21.96 24.90 29.08 53.03 42.80 25.36 30.41 -5.27%
EPS 1.03 1.35 1.75 3.90 3.57 3.66 3.20 -17.20%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.87 0.87 0.85 1.95 1.81 1.93 1.81 -11.48%
Adjusted Per Share Value based on latest NOSH - 663,666
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 21.24 24.56 25.96 22.27 15.52 8.64 9.40 14.53%
EPS 1.28 1.33 1.53 1.64 1.29 1.25 0.99 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
NAPS 0.8415 0.8581 0.759 0.819 0.6564 0.6576 0.5593 7.03%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.385 0.495 0.81 1.79 1.78 1.43 1.69 -
P/RPS 1.75 1.99 2.79 3.38 4.16 5.64 5.56 -17.50%
P/EPS 29.20 36.63 47.35 45.90 49.86 39.07 52.81 -9.39%
EY 3.42 2.73 2.11 2.18 2.01 2.56 1.89 10.37%
DY 0.00 0.00 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.44 0.57 0.95 0.92 0.98 0.74 0.93 -11.71%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 25/11/19 30/11/18 27/11/17 29/11/16 26/11/15 28/11/14 -
Price 0.39 0.495 0.70 2.18 1.68 1.35 1.66 -
P/RPS 1.78 1.99 2.41 4.11 3.93 5.32 5.46 -17.02%
P/EPS 29.58 36.63 40.92 55.90 47.06 36.89 51.88 -8.93%
EY 3.38 2.73 2.44 1.79 2.13 2.71 1.93 9.77%
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.45 0.57 0.82 1.12 0.93 0.70 0.92 -11.22%

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