[LBS] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9.28%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,297,915 1,208,404 1,354,905 1,040,497 749,925 653,685 570,752 14.66%
PBT 145,890 154,085 191,569 160,982 114,066 105,046 428,867 -16.43%
Tax -60,865 -66,361 -78,130 -66,151 -38,243 -37,824 -34,056 10.15%
NP 85,025 87,724 113,439 94,831 75,823 67,222 394,811 -22.56%
-
NP to SH 62,326 79,750 101,674 93,213 81,368 70,308 391,149 -26.34%
-
Tax Rate 41.72% 43.07% 40.78% 41.09% 33.53% 36.01% 7.94% -
Total Cost 1,212,890 1,120,680 1,241,466 945,666 674,102 586,463 175,941 37.91%
-
Net Worth 1,363,003 1,356,269 903,268 648,507 1,019,374 981,688 869,810 7.76%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 133 - - 298 558 -
Div Payout % - - 0.13% - - 0.42% 0.14% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,363,003 1,356,269 903,268 648,507 1,019,374 981,688 869,810 7.76%
NOSH 1,567,111 1,559,386 1,550,638 648,507 551,013 530,642 470,168 22.19%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.55% 7.26% 8.37% 9.11% 10.11% 10.28% 69.17% -
ROE 4.57% 5.88% 11.26% 14.37% 7.98% 7.16% 44.97% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 84.75 77.51 126.00 160.44 136.10 123.19 121.39 -5.80%
EPS 4.07 5.12 9.46 14.37 14.77 13.25 83.19 -39.49%
DPS 0.00 0.00 0.01 0.00 0.00 0.06 0.12 -
NAPS 0.89 0.87 0.84 1.00 1.85 1.85 1.85 -11.47%
Adjusted Per Share Value based on latest NOSH - 648,507
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 82.13 76.47 85.74 65.84 47.46 41.37 36.12 14.65%
EPS 3.94 5.05 6.43 5.90 5.15 4.45 24.75 -26.36%
DPS 0.00 0.00 0.01 0.00 0.00 0.02 0.04 -
NAPS 0.8625 0.8583 0.5716 0.4104 0.6451 0.6212 0.5504 7.76%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.37 0.635 0.88 2.03 1.59 1.51 1.73 -
P/RPS 0.44 0.82 0.70 1.27 1.17 1.23 1.43 -17.82%
P/EPS 9.09 12.41 9.31 14.12 10.77 11.40 2.08 27.83%
EY 11.00 8.06 10.74 7.08 9.29 8.77 48.09 -21.77%
DY 0.00 0.00 0.01 0.00 0.00 0.04 0.07 -
P/NAPS 0.42 0.73 1.05 2.03 0.86 0.82 0.94 -12.55%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 31/05/19 30/05/18 30/05/17 31/05/16 29/05/15 27/05/14 -
Price 0.37 0.52 0.89 2.05 1.58 1.65 1.73 -
P/RPS 0.44 0.67 0.71 1.28 1.16 1.34 1.43 -17.82%
P/EPS 9.09 10.16 9.41 14.26 10.70 12.45 2.08 27.83%
EY 11.00 9.84 10.62 7.01 9.35 8.03 48.09 -21.77%
DY 0.00 0.00 0.01 0.00 0.00 0.03 0.07 -
P/NAPS 0.42 0.60 1.06 2.05 0.85 0.89 0.94 -12.55%

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