[LBS] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -35.27%
YoY- 492.0%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 409,022 441,841 253,958 265,921 402,552 275,469 335,650 14.10%
PBT 54,263 72,493 33,950 25,233 53,100 49,695 43,482 15.92%
Tax -20,465 -26,106 -13,938 -5,848 -20,184 -17,071 -17,177 12.39%
NP 33,798 46,387 20,012 19,385 32,916 32,624 26,305 18.20%
-
NP to SH 30,161 35,499 18,135 16,280 25,152 18,377 20,150 30.88%
-
Tax Rate 37.71% 36.01% 41.05% 23.18% 38.01% 34.35% 39.50% -
Total Cost 375,224 395,454 233,946 246,536 369,636 242,845 309,345 13.74%
-
Net Worth 1,326,261 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 -0.17%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,326,261 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 -0.17%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,239 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.26% 10.50% 7.88% 7.29% 8.18% 11.84% 7.84% -
ROE 2.27% 2.67% 1.35% 1.20% 1.87% 1.34% 1.52% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.21 28.30 16.26 17.03 25.78 17.92 21.96 12.53%
EPS 1.45 1.88 0.88 1.04 1.33 0.79 1.03 25.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.86 0.87 0.86 0.89 0.87 -1.53%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 25.27 27.29 15.69 16.43 24.87 17.02 20.73 14.12%
EPS 1.86 2.19 1.12 1.01 1.55 1.14 1.24 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8193 0.8199 0.8296 0.8393 0.8296 0.8449 0.8214 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.49 0.515 0.46 0.465 0.475 0.42 0.385 -
P/RPS 1.87 1.82 2.83 2.73 1.84 2.34 1.75 4.52%
P/EPS 25.35 22.65 39.61 44.61 29.49 35.12 29.20 -9.00%
EY 3.94 4.41 2.52 2.24 3.39 2.85 3.42 9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.53 0.53 0.55 0.47 0.44 20.24%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 24/02/22 23/11/21 30/08/21 20/05/21 25/02/21 30/11/20 -
Price 0.465 0.495 0.52 0.435 0.45 0.41 0.39 -
P/RPS 1.77 1.75 3.20 2.55 1.75 2.29 1.78 -0.37%
P/EPS 24.06 21.77 44.78 41.73 27.94 34.29 29.58 -12.87%
EY 4.16 4.59 2.23 2.40 3.58 2.92 3.38 14.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.60 0.50 0.52 0.46 0.45 14.32%

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