[LBS] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 0.26%
YoY- 26.52%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,828,456 1,604,494 1,661,898 1,696,876 1,721,040 1,790,123 1,515,192 13.30%
PBT 240,215 218,705 218,302 214,071 213,611 242,903 213,655 8.10%
Tax -81,225 -72,531 -77,701 -77,021 -79,135 -90,368 -80,272 0.78%
NP 158,990 146,174 140,601 137,050 134,476 152,535 133,383 12.38%
-
NP to SH 140,271 129,366 124,502 126,618 126,284 136,137 118,922 11.60%
-
Tax Rate 33.81% 33.16% 35.59% 35.98% 37.05% 37.20% 37.57% -
Total Cost 1,669,466 1,458,320 1,521,297 1,559,826 1,586,564 1,637,588 1,381,809 13.39%
-
Net Worth 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 4.44%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 4.44%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.70% 9.11% 8.46% 8.08% 7.81% 8.52% 8.80% -
ROE 9.57% 9.01% 8.66% 8.98% 9.10% 9.81% 8.66% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 118.52 103.94 107.55 109.57 110.43 114.77 97.13 14.14%
EPS 9.09 8.38 8.06 8.18 8.10 8.73 7.62 12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.93 0.91 0.89 0.89 0.88 5.22%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 116.11 101.89 105.53 107.76 109.29 113.68 96.22 13.30%
EPS 8.91 8.22 7.91 8.04 8.02 8.65 7.55 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9307 0.9116 0.9126 0.8949 0.8808 0.8815 0.8718 4.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.575 0.565 0.425 0.40 0.42 0.395 0.425 -
P/RPS 0.49 0.54 0.40 0.37 0.38 0.34 0.44 7.41%
P/EPS 6.32 6.74 5.27 4.89 5.18 4.53 5.58 8.63%
EY 15.81 14.83 18.96 20.44 19.29 22.10 17.94 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.46 0.44 0.47 0.44 0.48 17.27%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 21/11/23 21/08/23 25/05/23 21/02/23 21/11/22 22/08/22 -
Price 0.65 0.55 0.54 0.405 0.41 0.405 0.42 -
P/RPS 0.55 0.53 0.50 0.37 0.37 0.35 0.43 17.77%
P/EPS 7.15 6.56 6.70 4.95 5.06 4.64 5.51 18.91%
EY 13.99 15.24 14.92 20.19 19.76 21.55 18.15 -15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.58 0.45 0.46 0.46 0.48 26.05%

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