[LBS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 66.42%
YoY- -22.4%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 466,163 299,273 1,325,205 1,034,105 645,941 326,563 1,121,958 -44.34%
PBT 36,472 24,475 158,007 120,017 74,694 36,592 160,808 -62.84%
Tax -20,807 -12,922 -65,487 -51,511 -34,627 -17,544 -66,072 -53.74%
NP 15,665 11,553 92,520 68,506 40,067 19,048 94,736 -69.90%
-
NP to SH 12,089 9,338 70,672 52,768 31,707 17,684 85,110 -72.80%
-
Tax Rate 57.05% 52.80% 41.45% 42.92% 46.36% 47.94% 41.09% -
Total Cost 450,498 287,720 1,232,685 965,599 605,874 307,515 1,027,222 -42.30%
-
Net Worth 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 6.17%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 6.17%
NOSH 1,567,111 1,567,111 1,567,111 1,567,111 1,559,386 1,559,386 1,559,026 0.34%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.36% 3.86% 6.98% 6.62% 6.20% 5.83% 8.44% -
ROE 0.89% 0.69% 5.10% 3.89% 2.34% 1.30% 6.87% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 30.61 19.54 85.17 66.35 41.44 20.95 78.79 -46.78%
EPS 0.79 0.61 4.14 3.39 2.03 1.13 5.50 -72.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.87 0.87 0.87 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 28.80 18.49 81.86 63.88 39.90 20.17 69.31 -44.34%
EPS 0.75 0.58 4.37 3.26 1.96 1.09 5.26 -72.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8372 0.842 0.8555 0.8377 0.8378 0.8378 0.7653 6.17%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.37 0.37 0.495 0.495 0.515 0.635 0.64 -
P/RPS 1.21 1.89 0.58 0.75 1.24 3.03 0.81 30.70%
P/EPS 46.61 60.68 10.90 14.62 25.32 55.98 10.71 166.79%
EY 2.15 1.65 9.18 6.84 3.95 1.79 9.34 -62.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.56 0.57 0.59 0.73 0.74 -31.47%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 25/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.475 0.37 0.475 0.495 0.525 0.52 0.68 -
P/RPS 1.55 1.89 0.56 0.75 1.27 2.48 0.86 48.15%
P/EPS 59.83 60.68 10.46 14.62 25.81 45.84 11.38 202.66%
EY 1.67 1.65 9.56 6.84 3.87 2.18 8.79 -66.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.53 0.57 0.60 0.60 0.78 -22.72%

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