[LBS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.79%
YoY- -47.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,077,282 801,813 466,163 299,273 1,325,205 1,034,105 645,941 40.41%
PBT 129,649 79,954 36,472 24,475 158,007 120,017 74,694 44.18%
Tax -55,055 -37,984 -20,807 -12,922 -65,487 -51,511 -34,627 36.03%
NP 74,594 41,970 15,665 11,553 92,520 68,506 40,067 51.05%
-
NP to SH 50,616 32,239 12,089 9,338 70,672 52,768 31,707 36.39%
-
Tax Rate 42.46% 47.51% 57.05% 52.80% 41.45% 42.92% 46.36% -
Total Cost 1,002,688 759,843 450,498 287,720 1,232,685 965,599 605,874 39.69%
-
Net Worth 1,367,742 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 0.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,367,742 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 0.56%
NOSH 1,569,245 1,569,239 1,567,111 1,567,111 1,567,111 1,567,111 1,559,386 0.41%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.92% 5.23% 3.36% 3.86% 6.98% 6.62% 6.20% -
ROE 3.70% 2.42% 0.89% 0.69% 5.10% 3.89% 2.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.10 52.46 30.61 19.54 85.17 66.35 41.44 41.74%
EPS 2.60 1.82 0.79 0.61 4.14 3.39 2.03 17.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.89 0.89 0.89 0.87 0.87 1.51%
Adjusted Per Share Value based on latest NOSH - 1,567,111
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 68.17 50.74 29.50 18.94 83.86 65.44 40.88 40.40%
EPS 3.20 2.04 0.77 0.59 4.47 3.34 2.01 36.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8655 0.8415 0.8576 0.8625 0.8763 0.8581 0.8582 0.56%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.42 0.385 0.37 0.37 0.495 0.495 0.515 -
P/RPS 0.60 0.73 1.21 1.89 0.58 0.75 1.24 -38.23%
P/EPS 12.75 18.25 46.61 60.68 10.90 14.62 25.32 -36.57%
EY 7.84 5.48 2.15 1.65 9.18 6.84 3.95 57.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.42 0.42 0.56 0.57 0.59 -14.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 27/08/20 30/06/20 27/02/20 25/11/19 30/08/19 -
Price 0.41 0.39 0.475 0.37 0.475 0.495 0.525 -
P/RPS 0.58 0.74 1.55 1.89 0.56 0.75 1.27 -40.55%
P/EPS 12.45 18.49 59.83 60.68 10.46 14.62 25.81 -38.35%
EY 8.03 5.41 1.67 1.65 9.56 6.84 3.87 62.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.53 0.42 0.53 0.57 0.60 -16.16%

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