[LBS] QoQ TTM 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- -2.52%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,515,192 1,370,742 1,364,272 1,197,900 1,279,592 1,180,561 1,077,282 25.61%
PBT 213,655 185,939 184,776 161,978 171,510 158,274 129,649 39.64%
Tax -80,272 -66,357 -66,076 -57,041 -60,280 -62,317 -55,055 28.67%
NP 133,383 119,582 118,700 104,937 111,230 95,957 74,594 47.47%
-
NP to SH 118,922 100,075 95,066 77,944 79,959 66,429 50,615 77.01%
-
Tax Rate 37.57% 35.69% 35.76% 35.22% 35.15% 39.37% 42.46% -
Total Cost 1,381,809 1,251,160 1,245,572 1,092,963 1,168,362 1,084,604 1,002,688 23.91%
-
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 8.80% 8.72% 8.70% 8.76% 8.69% 8.13% 6.92% -
ROE 8.66% 7.55% 7.16% 5.80% 5.89% 4.95% 3.70% -
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 97.13 87.85 87.37 76.71 81.94 75.60 70.10 24.36%
EPS 7.62 6.41 6.09 4.99 5.12 4.25 3.29 75.32%
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 93.60 84.68 84.28 74.00 79.05 72.93 66.55 25.60%
EPS 7.35 6.18 5.87 4.81 4.94 4.10 3.13 76.94%
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 0.44 0.56 0.59 0.60 0.57 0.63 0.60 -18.72%
P/EPS 5.58 7.64 8.46 9.22 9.08 11.17 12.75 -42.44%
EY 17.94 13.09 11.82 10.85 11.01 8.96 7.84 73.91%
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 0.43 0.53 0.57 0.68 0.53 0.60 0.58 -18.13%
P/EPS 5.51 7.25 8.13 10.42 8.50 10.58 12.45 -42.01%
EY 18.15 13.79 12.30 9.60 11.77 9.45 8.03 72.48%
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