[LBS] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 21.82%
YoY- 13.76%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 431,852 342,086 596,720 471,485 375,393 384,858 372,758 10.31%
PBT 67,475 53,070 64,711 63,601 57,180 54,723 43,201 34.65%
Tax -24,566 -17,863 -23,567 -18,864 -20,443 -18,351 -14,873 39.77%
NP 42,909 35,207 41,144 44,737 36,737 36,372 28,328 31.92%
-
NP to SH 34,639 30,529 36,551 40,214 33,011 30,495 25,646 22.21%
-
Tax Rate 36.41% 33.66% 36.42% 29.66% 35.75% 33.53% 34.43% -
Total Cost 388,943 306,879 555,576 426,748 338,656 348,486 344,430 8.44%
-
Net Worth 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 5.94%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 5.94%
NOSH 1,580,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 0.46%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.94% 10.29% 6.90% 9.49% 9.79% 9.45% 7.60% -
ROE 2.29% 2.07% 2.49% 2.80% 2.30% 2.16% 1.85% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.98 22.22 38.68 30.54 24.29 24.85 23.92 11.02%
EPS 2.24 1.49 1.97 2.11 2.14 1.48 1.25 47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.95 0.93 0.93 0.91 0.89 6.63%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.33 21.65 37.76 29.84 23.76 24.35 23.59 10.31%
EPS 2.19 1.93 2.31 2.54 2.09 1.93 1.62 22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9571 0.9354 0.9275 0.9085 0.9094 0.8918 0.8778 5.94%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.72 0.72 0.575 0.565 0.425 0.40 0.42 -
P/RPS 2.57 3.24 1.49 1.85 1.75 1.61 1.76 28.74%
P/EPS 32.08 36.31 24.27 21.69 19.89 20.31 25.52 16.49%
EY 3.12 2.75 4.12 4.61 5.03 4.92 3.92 -14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.61 0.61 0.46 0.44 0.47 34.15%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 21/05/24 21/02/24 21/11/23 21/08/23 25/05/23 21/02/23 -
Price 0.675 0.72 0.65 0.55 0.54 0.405 0.41 -
P/RPS 2.41 3.24 1.68 1.80 2.22 1.63 1.71 25.72%
P/EPS 30.08 36.31 27.44 21.11 25.28 20.57 24.92 13.37%
EY 3.33 2.75 3.64 4.74 3.96 4.86 4.01 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.68 0.59 0.58 0.45 0.46 31.06%

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