[LBS] QoQ Cumulative 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- -50.31%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,364,272 922,431 668,473 402,552 1,077,282 801,813 466,163 104.20%
PBT 184,776 112,283 78,333 53,100 129,649 79,954 36,472 194.10%
Tax -66,076 -39,970 -26,032 -20,184 -55,055 -37,984 -20,807 115.59%
NP 118,700 72,313 52,301 32,916 74,594 41,970 15,665 284.36%
-
NP to SH 95,065 59,567 41,432 25,152 50,616 32,239 12,089 293.96%
-
Tax Rate 35.76% 35.60% 33.23% 38.01% 42.46% 47.51% 57.05% -
Total Cost 1,245,572 850,118 616,172 369,636 1,002,688 759,843 450,498 96.62%
-
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% 4.44% 3.05% 1.87% 3.70% 2.42% 0.89% -
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 59.07 42.81 25.78 70.10 52.46 30.61 100.83%
EPS 5.12 3.25 2.37 1.33 2.60 1.82 0.79 246.43%
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 56.98 41.29 24.87 66.55 49.53 28.80 104.19%
EPS 5.87 3.68 2.56 1.55 3.13 1.99 0.75 292.72%
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 0.78 1.09 1.84 0.60 0.73 1.21 -37.96%
P/EPS 8.46 12.06 17.53 29.49 12.75 18.25 46.61 -67.84%
EY 11.82 8.29 5.71 3.39 7.84 5.48 2.15 210.53%
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 0.88 1.02 1.75 0.58 0.74 1.55 -48.57%
P/EPS 8.13 13.63 16.40 27.94 12.45 18.49 59.83 -73.47%
EY 12.30 7.34 6.10 3.58 8.03 5.41 1.67 277.17%
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