[LBS] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -17.64%
YoY- 242.72%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,540,256 1,520,502 1,638,786 1,336,946 932,326 1,291,882 1,089,736 5.93%
PBT 244,402 223,806 214,424 156,666 72,944 149,388 160,412 7.26%
Tax -88,170 -77,588 -80,456 -52,064 -41,614 -69,254 -60,138 6.57%
NP 156,232 146,218 133,968 104,602 31,330 80,134 100,274 7.66%
-
NP to SH 130,336 127,012 130,576 82,864 24,178 63,414 87,728 6.81%
-
Tax Rate 36.08% 34.67% 37.52% 33.23% 57.05% 46.36% 37.49% -
Total Cost 1,384,024 1,374,284 1,504,818 1,232,344 900,996 1,211,748 989,462 5.74%
-
Net Worth 1,512,495 1,437,118 1,372,789 1,358,644 1,355,251 1,356,232 1,106,967 5.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,512,495 1,437,118 1,372,789 1,358,644 1,355,251 1,356,232 1,106,967 5.33%
NOSH 1,580,245 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,558,030 0.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.14% 9.62% 8.17% 7.82% 3.36% 6.20% 9.20% -
ROE 8.62% 8.84% 9.51% 6.10% 1.78% 4.68% 7.93% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 99.80 98.40 105.05 85.61 61.23 82.87 84.66 2.77%
EPS 7.46 7.24 7.40 4.74 1.58 4.06 6.82 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.93 0.88 0.87 0.89 0.87 0.86 2.19%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 95.15 93.93 101.23 82.59 57.59 79.80 67.32 5.93%
EPS 8.05 7.85 8.07 5.12 1.49 3.92 5.42 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9343 0.8878 0.848 0.8393 0.8372 0.8378 0.6838 5.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.72 0.425 0.425 0.465 0.37 0.515 0.875 -
P/RPS 0.72 0.43 0.40 0.54 0.60 0.62 1.03 -5.78%
P/EPS 8.53 5.17 5.08 8.76 23.30 12.66 12.84 -6.58%
EY 11.73 19.34 19.69 11.41 4.29 7.90 7.79 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.48 0.53 0.42 0.59 1.02 -5.41%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 21/08/23 22/08/22 30/08/21 27/08/20 30/08/19 29/08/18 -
Price 0.675 0.54 0.42 0.435 0.475 0.525 0.895 -
P/RPS 0.68 0.55 0.40 0.51 0.78 0.63 1.06 -7.12%
P/EPS 7.99 6.57 5.02 8.20 29.92 12.91 13.13 -7.93%
EY 12.51 15.22 19.93 12.20 3.34 7.75 7.62 8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.48 0.50 0.53 0.60 1.04 -6.60%

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