[LBS] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.88%
YoY- 3.06%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,540,256 1,368,344 1,828,456 1,642,314 1,520,502 1,539,432 1,721,040 -7.13%
PBT 244,402 212,280 240,215 234,005 223,806 218,892 213,611 9.40%
Tax -88,170 -71,452 -81,225 -76,877 -77,588 -73,404 -79,135 7.48%
NP 156,232 140,828 158,990 157,128 146,218 145,488 134,476 10.52%
-
NP to SH 130,336 122,116 140,271 138,293 127,012 121,980 126,284 2.12%
-
Tax Rate 36.08% 33.66% 33.81% 32.85% 34.67% 33.53% 37.05% -
Total Cost 1,384,024 1,227,516 1,669,466 1,485,186 1,374,284 1,393,944 1,586,564 -8.71%
-
Net Worth 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 5.94%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 5.94%
NOSH 1,580,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 0.46%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.14% 10.29% 8.70% 9.57% 9.62% 9.45% 7.81% -
ROE 8.62% 8.26% 9.57% 9.63% 8.84% 8.66% 9.10% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 99.80 88.87 118.52 106.39 98.40 99.40 110.43 -6.53%
EPS 7.46 5.96 7.70 7.64 7.24 5.92 6.73 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.95 0.93 0.93 0.91 0.89 6.63%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 95.15 84.53 112.95 101.45 93.93 95.10 106.32 -7.13%
EPS 8.05 7.54 8.67 8.54 7.85 7.54 7.80 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9343 0.9131 0.9054 0.8868 0.8878 0.8706 0.8568 5.94%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.72 0.72 0.575 0.565 0.425 0.40 0.42 -
P/RPS 0.72 0.81 0.49 0.53 0.43 0.40 0.38 53.17%
P/EPS 8.53 9.08 6.32 6.31 5.17 5.08 5.18 39.49%
EY 11.73 11.02 15.81 15.86 19.34 19.69 19.29 -28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.61 0.61 0.46 0.44 0.47 34.15%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 21/05/24 21/02/24 21/11/23 21/08/23 25/05/23 21/02/23 -
Price 0.675 0.72 0.65 0.55 0.54 0.405 0.41 -
P/RPS 0.68 0.81 0.55 0.52 0.55 0.41 0.37 50.09%
P/EPS 7.99 9.08 7.15 6.14 6.57 5.14 5.06 35.63%
EY 12.51 11.02 13.99 16.29 15.22 19.45 19.76 -26.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.68 0.59 0.58 0.45 0.46 31.06%

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