[LBS] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 1.43%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,530,028 1,540,256 1,368,344 1,828,456 1,642,314 1,520,502 1,539,432 -0.40%
PBT 448,604 244,402 212,280 240,215 234,005 223,806 218,892 61.13%
Tax -115,132 -88,170 -71,452 -81,225 -76,877 -77,588 -73,404 34.88%
NP 333,472 156,232 140,828 158,990 157,128 146,218 145,488 73.57%
-
NP to SH 309,638 130,336 122,116 140,271 138,293 127,012 121,980 85.76%
-
Tax Rate 25.66% 36.08% 33.66% 33.81% 32.85% 34.67% 33.53% -
Total Cost 1,196,556 1,384,024 1,227,516 1,669,466 1,485,186 1,374,284 1,393,944 -9.65%
-
Net Worth 1,736,755 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 14.90%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 57,340 - - - - - - -
Div Payout % 18.52% - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,736,755 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 14.90%
NOSH 1,654,052 1,580,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 3.56%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 21.80% 10.14% 10.29% 8.70% 9.57% 9.62% 9.45% -
ROE 17.83% 8.62% 8.26% 9.57% 9.63% 8.84% 8.66% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 92.50 99.80 88.87 118.52 106.39 98.40 99.40 -4.67%
EPS 18.72 7.46 5.96 7.70 7.64 7.24 5.92 114.98%
DPS 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.96 0.95 0.93 0.93 0.91 9.98%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 94.52 95.15 84.53 112.95 101.45 93.93 95.10 -0.40%
EPS 19.13 8.05 7.54 8.67 8.54 7.85 7.54 85.70%
DPS 3.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0729 0.9343 0.9131 0.9054 0.8868 0.8878 0.8706 14.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.65 0.72 0.72 0.575 0.565 0.425 0.40 -
P/RPS 0.70 0.72 0.81 0.49 0.53 0.43 0.40 45.07%
P/EPS 3.47 8.53 9.08 6.32 6.31 5.17 5.08 -22.38%
EY 28.80 11.73 11.02 15.81 15.86 19.34 19.69 28.76%
DY 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.75 0.61 0.61 0.46 0.44 25.60%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 22/08/24 21/05/24 21/02/24 21/11/23 21/08/23 25/05/23 -
Price 0.545 0.675 0.72 0.65 0.55 0.54 0.405 -
P/RPS 0.59 0.68 0.81 0.55 0.52 0.55 0.41 27.37%
P/EPS 2.91 7.99 9.08 7.15 6.14 6.57 5.14 -31.49%
EY 34.35 12.51 11.02 13.99 16.29 15.22 19.45 45.95%
DY 6.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.69 0.75 0.68 0.59 0.58 0.45 10.08%

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