[LBS] QoQ 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- 36.87%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 441,841 253,958 265,921 402,552 275,469 335,650 166,890 91.03%
PBT 72,493 33,950 25,233 53,100 49,695 43,482 11,997 230.66%
Tax -26,106 -13,938 -5,848 -20,184 -17,071 -17,177 -7,885 121.65%
NP 46,387 20,012 19,385 32,916 32,624 26,305 4,112 400.77%
-
NP to SH 35,499 18,135 16,280 25,152 18,377 20,150 2,750 447.72%
-
Tax Rate 36.01% 41.05% 23.18% 38.01% 34.35% 39.50% 65.72% -
Total Cost 395,454 233,946 246,536 369,636 242,845 309,345 162,778 80.42%
-
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 10.50% 7.88% 7.29% 8.18% 11.84% 7.84% 2.46% -
ROE 2.67% 1.35% 1.20% 1.87% 1.34% 1.52% 0.20% -
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 28.30 16.26 17.03 25.78 17.92 21.96 10.96 87.88%
EPS 1.88 0.88 1.04 1.33 0.79 1.03 0.18 375.77%
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 28.06 16.13 16.89 25.56 17.49 21.31 10.60 91.02%
EPS 2.25 1.15 1.03 1.60 1.17 1.28 0.17 456.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8429 0.8529 0.8628 0.8529 0.8685 0.8444 0.8606 -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 1.82 2.83 2.73 1.84 2.34 1.75 3.38 -33.73%
P/EPS 22.65 39.61 44.61 29.49 35.12 29.20 204.88 -76.87%
EY 4.41 2.52 2.24 3.39 2.85 3.42 0.49 330.94%
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 1.75 3.20 2.55 1.75 2.29 1.78 4.33 -45.24%
P/EPS 21.77 44.78 41.73 27.94 34.29 29.58 263.02 -80.92%
EY 4.59 2.23 2.40 3.58 2.92 3.38 0.38 424.06%
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