[LBS] QoQ 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- 11.39%
YoY- -10.0%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 410,371 409,022 441,841 253,958 265,921 402,552 275,469 30.53%
PBT 52,949 54,263 72,493 33,950 25,233 53,100 49,695 4.33%
Tax -19,763 -20,465 -26,106 -13,938 -5,848 -20,184 -17,071 10.28%
NP 33,186 33,798 46,387 20,012 19,385 32,916 32,624 1.14%
-
NP to SH 35,127 30,161 35,499 18,135 16,280 25,152 18,377 54.20%
-
Tax Rate 37.32% 37.71% 36.01% 41.05% 23.18% 38.01% 34.35% -
Total Cost 377,185 375,224 395,454 233,946 246,536 369,636 242,845 34.22%
-
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 8.09% 8.26% 10.50% 7.88% 7.29% 8.18% 11.84% -
ROE 2.56% 2.27% 2.67% 1.35% 1.20% 1.87% 1.34% -
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 26.31 26.21 28.30 16.26 17.03 25.78 17.92 29.26%
EPS 2.25 1.45 1.88 0.88 1.04 1.33 0.79 101.31%
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 25.35 25.27 27.29 15.69 16.43 24.87 17.02 30.51%
EPS 2.17 1.86 2.19 1.12 1.01 1.55 1.14 53.77%
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 1.62 1.87 1.82 2.83 2.73 1.84 2.34 -21.79%
P/EPS 18.87 25.35 22.65 39.61 44.61 29.49 35.12 -33.98%
EY 5.30 3.94 4.41 2.52 2.24 3.39 2.85 51.39%
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 1.60 1.77 1.75 3.20 2.55 1.75 2.29 -21.31%
P/EPS 18.65 24.06 21.77 44.78 41.73 27.94 34.29 -33.44%
EY 5.36 4.16 4.59 2.23 2.40 3.58 2.92 50.08%
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