[LBS] QoQ Cumulative 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- 43.77%
YoY- 84.77%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 819,393 409,022 1,364,272 922,431 668,473 402,552 1,077,282 -16.71%
PBT 107,212 54,263 184,776 112,283 78,333 53,100 129,649 -11.92%
Tax -40,228 -20,465 -66,076 -39,970 -26,032 -20,184 -55,055 -18.92%
NP 66,984 33,798 118,700 72,313 52,301 32,916 74,594 -6.94%
-
NP to SH 65,288 30,161 95,065 59,567 41,432 25,152 50,616 18.54%
-
Tax Rate 37.52% 37.71% 35.76% 35.60% 33.23% 38.01% 42.46% -
Total Cost 752,409 375,224 1,245,572 850,118 616,172 369,636 1,002,688 -17.46%
-
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 4.76% 2.27% 7.16% 4.44% 3.05% 1.87% 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 52.53 26.21 87.37 59.07 42.81 25.78 70.10 -17.54%
EPS 3.70 1.45 5.12 3.25 2.37 1.33 2.60 26.59%
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 50.62 25.27 84.28 56.98 41.29 24.87 66.55 -16.71%
EPS 4.03 1.86 5.87 3.68 2.56 1.55 3.13 18.40%
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 0.81 1.87 0.59 0.78 1.09 1.84 0.60 22.21%
P/EPS 10.15 25.35 8.46 12.06 17.53 29.49 12.75 -14.14%
EY 9.85 3.94 11.82 8.29 5.71 3.39 7.84 16.48%
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 0.80 1.77 0.57 0.88 1.02 1.75 0.58 23.98%
P/EPS 10.04 24.06 8.13 13.63 16.40 27.94 12.45 -13.39%
EY 9.96 4.16 12.30 7.34 6.10 3.58 8.03 15.48%
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