[LBS] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 54.14%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 760,251 384,858 1,721,040 1,348,282 819,393 409,022 1,364,272 -32.35%
PBT 111,903 54,723 213,611 170,410 107,212 54,263 184,776 -28.48%
Tax -38,794 -18,351 -79,135 -64,262 -40,228 -20,465 -66,076 -29.95%
NP 73,109 36,372 134,476 106,148 66,984 33,798 118,700 -27.67%
-
NP to SH 63,506 30,495 126,284 100,638 65,288 30,161 95,065 -23.63%
-
Tax Rate 34.67% 33.53% 37.05% 37.71% 37.52% 37.71% 35.76% -
Total Cost 687,142 348,486 1,586,564 1,242,134 752,409 375,224 1,245,572 -32.80%
-
Net Worth 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 5.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 5.45%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.62% 9.45% 7.81% 7.87% 8.17% 8.26% 8.70% -
ROE 4.42% 2.16% 9.10% 7.25% 4.76% 2.27% 7.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 49.20 24.85 110.43 86.44 52.53 26.21 87.37 -31.87%
EPS 3.62 1.48 6.73 5.48 3.70 1.45 5.12 -20.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.89 0.89 0.88 0.85 0.85 6.19%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.28 24.44 109.29 85.62 52.03 25.97 86.63 -32.35%
EPS 4.03 1.94 8.02 6.39 4.15 1.92 6.04 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9126 0.8949 0.8808 0.8815 0.8718 0.8422 0.8429 5.45%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.425 0.40 0.42 0.395 0.425 0.49 0.515 -
P/RPS 0.86 1.61 0.38 0.46 0.81 1.87 0.59 28.64%
P/EPS 10.34 20.31 5.18 6.12 10.15 25.35 8.46 14.35%
EY 9.67 4.92 19.29 16.33 9.85 3.94 11.82 -12.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.47 0.44 0.48 0.58 0.61 -17.19%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 25/05/23 21/02/23 21/11/22 22/08/22 18/05/22 24/02/22 -
Price 0.54 0.405 0.41 0.405 0.42 0.465 0.495 -
P/RPS 1.10 1.63 0.37 0.47 0.80 1.77 0.57 55.19%
P/EPS 13.14 20.57 5.06 6.28 10.04 24.06 8.13 37.84%
EY 7.61 4.86 19.76 15.93 9.96 4.16 12.30 -27.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.46 0.46 0.48 0.55 0.58 0.00%

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