[LBS] YoY TTM 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- 5.33%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,092,913 1,200,933 1,361,854 1,277,683 861,214 662,023 652,824 8.95%
PBT 117,944 157,003 173,320 195,458 127,850 101,756 101,835 2.47%
Tax -51,960 -71,595 -69,760 -80,905 -48,213 -30,558 -36,415 6.09%
NP 65,984 85,408 103,560 114,553 79,637 71,198 65,420 0.14%
-
NP to SH 50,142 69,877 92,317 107,242 80,533 76,379 66,010 -4.47%
-
Tax Rate 44.05% 45.60% 40.25% 41.39% 37.71% 30.03% 35.76% -
Total Cost 1,026,929 1,115,525 1,258,294 1,163,130 781,577 590,825 587,404 9.74%
-
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 - - 133 - - 298 327 -
Div Payout % - - 0.14% - - 0.39% 0.50% -
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 6.04% 7.11% 7.60% 8.97% 9.25% 10.75% 10.02% -
ROE 3.77% 5.15% 7.70% 8.29% 7.76% 7.35% 7.47% -
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 71.51 77.05 96.52 192.52 150.29 122.96 133.70 -9.89%
EPS 3.28 4.48 6.54 16.16 14.05 14.19 13.52 -21.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.06 0.07 -
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 69.16 76.00 86.18 80.85 54.50 41.89 41.31 8.95%
EPS 3.17 4.42 5.84 6.79 5.10 4.83 4.18 -4.50%
DPS 0.00 0.00 0.01 0.00 0.00 0.02 0.02 -
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 0.54 0.64 0.84 0.93 1.18 1.16 1.26 -13.15%
P/EPS 11.74 11.04 12.38 11.08 12.67 10.08 12.50 -1.03%
EY 8.52 9.06 8.08 9.03 7.90 9.92 8.00 1.05%
DY 0.00 0.00 0.01 0.00 0.00 0.04 0.04 -
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 0.55 0.64 0.73 1.13 1.12 1.10 1.24 -12.66%
P/EPS 11.89 11.04 10.70 13.49 11.95 9.52 12.28 -0.53%
EY 8.41 9.06 9.35 7.41 8.37 10.51 8.14 0.54%
DY 0.00 0.00 0.01 0.00 0.00 0.04 0.04 -
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