[LBS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.15%
YoY- 84.77%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,638,786 1,636,088 1,364,272 1,229,908 1,336,946 1,610,208 1,077,282 32.37%
PBT 214,424 217,052 184,776 149,710 156,666 212,400 129,649 39.98%
Tax -80,456 -81,860 -66,076 -53,293 -52,064 -80,736 -55,055 28.86%
NP 133,968 135,192 118,700 96,417 104,602 131,664 74,594 47.90%
-
NP to SH 130,576 120,644 95,065 79,422 82,864 100,608 50,616 88.42%
-
Tax Rate 37.52% 37.71% 35.76% 35.60% 33.23% 38.01% 42.46% -
Total Cost 1,504,818 1,500,896 1,245,572 1,133,490 1,232,344 1,478,544 1,002,688 31.18%
-
Net Worth 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 0.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 0.24%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.17% 8.26% 8.70% 7.84% 7.82% 8.18% 6.92% -
ROE 9.51% 9.10% 7.16% 5.91% 6.10% 7.49% 3.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 105.05 104.86 87.37 78.76 85.61 103.11 70.10 31.05%
EPS 7.40 5.80 5.12 4.33 4.74 5.32 2.60 101.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.85 0.86 0.87 0.86 0.89 -0.75%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 101.23 101.07 84.28 75.98 82.59 99.47 66.55 32.36%
EPS 8.07 7.45 5.87 4.91 5.12 6.21 3.13 88.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.848 0.8193 0.8199 0.8296 0.8393 0.8296 0.8449 0.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.425 0.49 0.515 0.46 0.465 0.475 0.42 -
P/RPS 0.40 0.47 0.59 0.58 0.54 0.46 0.60 -23.74%
P/EPS 5.08 6.34 8.46 9.04 8.76 7.37 12.75 -45.94%
EY 19.69 15.78 11.82 11.06 11.41 13.56 7.84 85.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.61 0.53 0.53 0.55 0.47 1.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 18/05/22 24/02/22 23/11/21 30/08/21 20/05/21 25/02/21 -
Price 0.42 0.465 0.495 0.52 0.435 0.45 0.41 -
P/RPS 0.40 0.44 0.57 0.66 0.51 0.44 0.58 -21.99%
P/EPS 5.02 6.01 8.13 10.22 8.20 6.99 12.45 -45.51%
EY 19.93 16.63 12.30 9.78 12.20 14.32 8.03 83.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.58 0.60 0.50 0.52 0.46 2.88%

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