[LBS] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.27%
YoY- 50.65%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,721,040 1,790,123 1,515,192 1,370,742 1,364,272 1,197,900 1,279,592 21.78%
PBT 213,611 242,903 213,655 185,939 184,776 161,978 171,510 15.71%
Tax -79,135 -90,368 -80,272 -66,357 -66,076 -57,041 -60,280 19.83%
NP 134,476 152,535 133,383 119,582 118,700 104,937 111,230 13.44%
-
NP to SH 126,284 136,137 118,922 100,075 95,066 77,944 79,959 35.50%
-
Tax Rate 37.05% 37.20% 37.57% 35.69% 35.76% 35.22% 35.15% -
Total Cost 1,586,564 1,637,588 1,381,809 1,251,160 1,245,572 1,092,963 1,168,362 22.55%
-
Net Worth 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1.38%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1.38%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.81% 8.52% 8.80% 8.72% 8.70% 8.76% 8.69% -
ROE 9.10% 9.81% 8.66% 7.55% 7.16% 5.80% 5.89% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 110.43 114.77 97.13 87.85 87.37 76.71 81.94 21.94%
EPS 8.10 8.73 7.62 6.41 6.09 4.99 5.12 35.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.88 0.85 0.85 0.86 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 109.29 113.68 96.22 87.05 86.63 76.07 81.26 21.77%
EPS 8.02 8.65 7.55 6.35 6.04 4.95 5.08 35.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8808 0.8815 0.8718 0.8422 0.8429 0.8529 0.8628 1.38%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.42 0.395 0.425 0.49 0.515 0.46 0.465 -
P/RPS 0.38 0.34 0.44 0.56 0.59 0.60 0.57 -23.62%
P/EPS 5.18 4.53 5.58 7.64 8.46 9.22 9.08 -31.14%
EY 19.29 22.10 17.94 13.09 11.82 10.85 11.01 45.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.48 0.58 0.61 0.53 0.53 -7.67%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 21/11/22 22/08/22 18/05/22 24/02/22 23/11/21 30/08/21 -
Price 0.41 0.405 0.42 0.465 0.495 0.52 0.435 -
P/RPS 0.37 0.35 0.43 0.53 0.57 0.68 0.53 -21.25%
P/EPS 5.06 4.64 5.51 7.25 8.13 10.42 8.50 -29.16%
EY 19.76 21.55 18.15 13.79 12.30 9.60 11.77 41.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.48 0.55 0.58 0.60 0.50 -5.39%

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