[LBS] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 98.77%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,364,272 1,229,908 1,336,946 1,610,208 1,077,282 1,069,084 932,326 28.80%
PBT 184,776 149,710 156,666 212,400 129,649 106,605 72,944 85.51%
Tax -66,076 -53,293 -52,064 -80,736 -55,055 -50,645 -41,614 35.98%
NP 118,700 96,417 104,602 131,664 74,594 55,960 31,330 142.44%
-
NP to SH 95,065 79,422 82,864 100,608 50,616 42,985 24,178 148.49%
-
Tax Rate 35.76% 35.60% 33.23% 38.01% 42.46% 47.51% 57.05% -
Total Cost 1,245,572 1,133,490 1,232,344 1,478,544 1,002,688 1,013,124 900,996 24.02%
-
Net Worth 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 1,355,251 -1.37%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 1,355,251 -1.37%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,239 1,567,111 0.09%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.70% 7.84% 7.82% 8.18% 6.92% 5.23% 3.36% -
ROE 7.16% 5.91% 6.10% 7.49% 3.70% 3.23% 1.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 87.37 78.76 85.61 103.11 70.10 69.95 61.23 26.66%
EPS 5.12 4.33 4.74 5.32 2.60 2.43 1.58 118.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.87 0.86 0.89 0.87 0.89 -3.01%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 84.28 75.98 82.59 99.47 66.55 66.04 57.59 28.81%
EPS 5.87 4.91 5.12 6.21 3.13 2.66 1.49 148.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.8296 0.8393 0.8296 0.8449 0.8214 0.8372 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.46 0.465 0.475 0.42 0.385 0.37 -
P/RPS 0.59 0.58 0.54 0.46 0.60 0.55 0.60 -1.11%
P/EPS 8.46 9.04 8.76 7.37 12.75 13.69 23.30 -49.01%
EY 11.82 11.06 11.41 13.56 7.84 7.30 4.29 96.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.53 0.55 0.47 0.44 0.42 28.16%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 30/08/21 20/05/21 25/02/21 30/11/20 27/08/20 -
Price 0.495 0.52 0.435 0.45 0.41 0.39 0.475 -
P/RPS 0.57 0.66 0.51 0.44 0.58 0.56 0.78 -18.82%
P/EPS 8.13 10.22 8.20 6.99 12.45 13.87 29.92 -57.94%
EY 12.30 9.78 12.20 14.32 8.03 7.21 3.34 137.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.50 0.52 0.46 0.45 0.53 6.17%

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