Highlights

[LBS] YoY Quarter Result on 2020-03-31 [#1]

Stock [LBS]: LBS BINA GROUP BHD
Announcement Date 30-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -47.84%    YoY -     -47.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 299,273 326,563 240,117 247,350 200,472 130,843 145,423 12.77%
  YoY % -8.36% 36.00% -2.92% 23.38% 53.22% -10.03% -
  Horiz. % 205.79% 224.56% 165.12% 170.09% 137.85% 89.97% 100.00%
PBT 24,475 36,592 43,314 42,024 24,997 19,020 18,103 5.15%
  YoY % -33.11% -15.52% 3.07% 68.12% 31.42% 5.07% -
  Horiz. % 135.20% 202.13% 239.26% 232.14% 138.08% 105.07% 100.00%
Tax -12,922 -17,544 -17,254 -16,372 -8,974 -8,323 -7,534 9.40%
  YoY % 26.35% -1.68% -5.39% -82.44% -7.82% -10.47% -
  Horiz. % 171.52% 232.86% 229.02% 217.31% 119.11% 110.47% 100.00%
NP 11,553 19,048 26,060 25,652 16,023 10,697 10,569 1.49%
  YoY % -39.35% -26.91% 1.59% 60.09% 49.79% 1.21% -
  Horiz. % 109.31% 180.23% 246.57% 242.71% 151.60% 101.21% 100.00%
NP to SH 9,338 17,684 23,044 24,773 16,861 11,568 11,190 -2.97%
  YoY % -47.20% -23.26% -6.98% 46.92% 45.76% 3.38% -
  Horiz. % 83.45% 158.03% 205.93% 221.39% 150.68% 103.38% 100.00%
Tax Rate 52.80 % 47.94 % 39.83 % 38.96 % 35.90 % 43.76 % 41.62 % 4.04%
  YoY % 10.14% 20.36% 2.23% 8.52% -17.96% 5.14% -
  Horiz. % 126.86% 115.19% 95.70% 93.61% 86.26% 105.14% 100.00%
Total Cost 287,720 307,515 214,057 221,698 184,449 120,146 134,854 13.45%
  YoY % -6.44% 43.66% -3.45% 20.19% 53.52% -10.91% -
  Horiz. % 213.36% 228.04% 158.73% 164.40% 136.78% 89.09% 100.00%
Net Worth 1,363,003 1,356,269 903,268 1,186,769 1,019,374 981,688 869,810 7.77%
  YoY % 0.50% 50.15% -23.89% 16.42% 3.84% 12.86% -
  Horiz. % 156.70% 155.93% 103.85% 136.44% 117.19% 112.86% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 1,186,769 1,019,374 981,688 869,810 7.77%
  YoY % 0.50% 50.15% -23.89% 16.42% 3.84% 12.86% -
  Horiz. % 156.70% 155.93% 103.85% 136.44% 117.19% 112.86% 100.00%
NOSH 1,531,465 1,558,930 1,075,320 648,507 551,013 530,642 470,168 21.73%
  YoY % -1.76% 44.97% 65.81% 17.69% 3.84% 12.86% -
  Horiz. % 325.73% 331.57% 228.71% 137.93% 117.19% 112.86% 100.00%
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 3.86 % 5.83 % 10.85 % 10.37 % 7.99 % 8.18 % 7.27 % -10.01%
  YoY % -33.79% -46.27% 4.63% 29.79% -2.32% 12.52% -
  Horiz. % 53.09% 80.19% 149.24% 142.64% 109.90% 112.52% 100.00%
ROE 0.69 % 1.30 % 2.55 % 2.09 % 1.65 % 1.18 % 1.29 % -9.89%
  YoY % -46.92% -49.02% 22.01% 26.67% 39.83% -8.53% -
  Horiz. % 53.49% 100.78% 197.67% 162.02% 127.91% 91.47% 100.00%
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 19.54 20.95 22.33 38.14 36.38 24.66 30.93 -7.36%
  YoY % -6.73% -6.18% -41.45% 4.84% 47.53% -20.27% -
  Horiz. % 63.17% 67.73% 72.20% 123.31% 117.62% 79.73% 100.00%
EPS 0.61 1.13 2.26 3.82 3.06 2.18 2.38 -20.28%
  YoY % -46.02% -50.00% -40.84% 24.84% 40.37% -8.40% -
  Horiz. % 25.63% 47.48% 94.96% 160.50% 128.57% 91.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 0.8700 0.8400 1.8300 1.8500 1.8500 1.8500 -11.47%
  YoY % 2.30% 3.57% -54.10% -1.08% 0.00% 0.00% -
  Horiz. % 48.11% 47.03% 45.41% 98.92% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,568,506
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.08 20.82 15.31 15.77 12.78 8.34 9.27 12.77%
  YoY % -8.36% 35.99% -2.92% 23.40% 53.24% -10.03% -
  Horiz. % 205.83% 224.60% 165.16% 170.12% 137.86% 89.97% 100.00%
EPS 0.60 1.13 1.47 1.58 1.07 0.74 0.71 -2.76%
  YoY % -46.90% -23.13% -6.96% 47.66% 44.59% 4.23% -
  Horiz. % 84.51% 159.15% 207.04% 222.54% 150.70% 104.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8690 0.8647 0.5759 0.7566 0.6499 0.6259 0.5545 7.77%
  YoY % 0.50% 50.15% -23.88% 16.42% 3.83% 12.88% -
  Horiz. % 156.72% 155.94% 103.86% 136.45% 117.20% 112.88% 100.00%
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 0.3700 0.6350 0.8800 2.0300 1.5900 1.5100 1.7300 -
P/RPS 1.89 3.03 3.94 5.32 4.37 6.12 5.59 -16.52%
  YoY % -37.62% -23.10% -25.94% 21.74% -28.59% 9.48% -
  Horiz. % 33.81% 54.20% 70.48% 95.17% 78.18% 109.48% 100.00%
P/EPS 60.68 55.98 41.06 53.14 51.96 69.27 72.69 -2.96%
  YoY % 8.40% 36.34% -22.73% 2.27% -24.99% -4.70% -
  Horiz. % 83.48% 77.01% 56.49% 73.10% 71.48% 95.30% 100.00%
EY 1.65 1.79 2.44 1.88 1.92 1.44 1.38 3.02%
  YoY % -7.82% -26.64% 29.79% -2.08% 33.33% 4.35% -
  Horiz. % 119.57% 129.71% 176.81% 136.23% 139.13% 104.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.73 1.05 1.11 0.86 0.82 0.94 -12.55%
  YoY % -42.47% -30.48% -5.41% 29.07% 4.88% -12.77% -
  Horiz. % 44.68% 77.66% 111.70% 118.09% 91.49% 87.23% 100.00%
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 0.3700 0.5200 0.8900 2.0500 1.5800 1.6500 1.7300 -
P/RPS 1.89 2.48 3.99 5.37 4.34 6.69 5.59 -16.52%
  YoY % -23.79% -37.84% -25.70% 23.73% -35.13% 19.68% -
  Horiz. % 33.81% 44.36% 71.38% 96.06% 77.64% 119.68% 100.00%
P/EPS 60.68 45.84 41.53 53.66 51.63 75.69 72.69 -2.96%
  YoY % 32.37% 10.38% -22.61% 3.93% -31.79% 4.13% -
  Horiz. % 83.48% 63.06% 57.13% 73.82% 71.03% 104.13% 100.00%
EY 1.65 2.18 2.41 1.86 1.94 1.32 1.38 3.02%
  YoY % -24.31% -9.54% 29.57% -4.12% 46.97% -4.35% -
  Horiz. % 119.57% 157.97% 174.64% 134.78% 140.58% 95.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.60 1.06 1.12 0.85 0.89 0.94 -12.55%
  YoY % -30.00% -43.40% -5.36% 31.76% -4.49% -5.32% -
  Horiz. % 44.68% 63.83% 112.77% 119.15% 90.43% 94.68% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers