[LBS] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Stock

[LBS] LBS BINA GROUP BHD

Announcement Date

22-Aug-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- 6.73%

YoY- 2.62%

Quarter Report

LBS 2Q24 Qtrly Report 30.06.2024 (Bursa).pdf

Latest QR

Upcoming QR

LBS's Result

LBS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	1,540,256	1,520,502	1,638,786	1,336,946	932,326	1,291,882	1,089,736	5.93%
YoY %	1.30%	-7.22%	22.58%	43.40%	-27.83%	18.55%	-	-
Horiz. %	141.34%	139.53%	150.38%	122.69%	85.56%	118.55%	100.00%	-
PBT	244,402	223,806	214,424	156,666	72,944	149,388	160,412	7.26%
YoY %	9.20%	4.38%	36.87%	114.78%	-51.17%	-6.87%	-	-
Horiz. %	152.36%	139.52%	133.67%	97.66%	45.47%	93.13%	100.00%	-
Tax	-88,170	-77,588	-80,456	-52,064	-41,614	-69,254	-60,138	6.57%
YoY %	-13.64%	3.56%	-54.53%	-25.11%	39.91%	-15.16%	-	-
Horiz. %	146.61%	129.02%	133.79%	86.57%	69.20%	115.16%	100.00%	-
NP	156,232	146,218	133,968	104,602	31,330	80,134	100,274	7.66%
YoY %	6.85%	9.14%	28.07%	233.87%	-60.90%	-20.08%	-	-
Horiz. %	155.81%	145.82%	133.60%	104.32%	31.24%	79.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,336	127,012	130,576	82,864	24,178	63,414	87,728	6.81%
YoY %	2.62%	-2.73%	57.58%	242.72%	-61.87%	-27.72%	-	-
Horiz. %	148.57%	144.78%	148.84%	94.46%	27.56%	72.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.08%	34.67%	37.52%	33.23%	57.05%	46.36%	37.49%	-
YoY %	4.07%	-7.60%	12.91%	-41.75%	23.06%	23.66%	-	-
Horiz. %	96.24%	92.48%	100.08%	88.64%	152.17%	123.66%	100.00%	-
Total Cost	1,384,024	1,374,284	1,504,818	1,232,344	900,996	1,211,748	989,462	5.74%
YoY %	0.71%	-8.67%	22.11%	36.78%	-25.64%	22.47%	-	-
Horiz. %	139.88%	138.89%	152.08%	124.55%	91.06%	122.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.25%	4.69%	1.04%	0.25%	-0.07%	22.52%	-	-
Horiz. %	136.63%	129.82%	124.01%	122.74%	122.43%	122.52%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
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%
YoY %	5.25%	4.69%	1.04%	0.25%	-0.07%	22.52%	-	-
Horiz. %	136.63%	129.82%	124.01%	122.74%	122.43%	122.52%	100.00%	-
NOSH	1,580,245	1,569,245	1,569,245	1,569,245	1,567,111	1,559,386	1,558,030	0.23%
YoY %	0.70%	0.00%	0.00%	0.14%	0.50%	0.09%	-	-
Horiz. %	101.43%	100.72%	100.72%	100.72%	100.58%	100.09%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	10.14%	9.62%	8.17%	7.82%	3.36%	6.20%	9.20%	-
YoY %	5.41%	17.75%	4.48%	132.74%	-45.81%	-32.61%	-	-
Horiz. %	110.22%	104.57%	88.80%	85.00%	36.52%	67.39%	100.00%	-
ROE	8.62%	8.84%	9.51%	6.10%	1.78%	4.68%	7.93%	-
YoY %	-2.49%	-7.05%	55.90%	242.70%	-61.97%	-40.98%	-	-
Horiz. %	108.70%	111.48%	119.92%	76.92%	22.45%	59.02%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	99.80	98.40	105.05	85.61	61.23	82.87	84.66	2.77%
YoY %	1.42%	-6.33%	22.71%	39.82%	-26.11%	-2.11%	-	-
Horiz. %	117.88%	116.23%	124.08%	101.12%	72.32%	97.89%	100.00%	-
EPS	7.46	7.24	7.40	4.74	1.58	4.06	6.82	1.50%
YoY %	3.04%	-2.16%	56.12%	200.00%	-61.08%	-40.47%	-	-
Horiz. %	109.38%	106.16%	108.50%	69.50%	23.17%	59.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.98	0.93	0.88	0.87	0.89	0.87	0.86	2.19%
YoY %	5.38%	5.68%	1.15%	-2.25%	2.30%	1.16%	-	-
Horiz. %	113.95%	108.14%	102.33%	101.16%	103.49%	101.16%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,580,245
RPS	97.47	96.22	103.70	84.60	59.00	81.75	68.96	5.93%
YoY %	1.30%	-7.21%	22.58%	43.39%	-27.83%	18.55%	-	-
Horiz. %	141.34%	139.53%	150.38%	122.68%	85.56%	118.55%	100.00%	-
EPS	8.25	8.04	8.26	5.24	1.53	4.01	5.55	6.82%
YoY %	2.61%	-2.66%	57.63%	242.48%	-61.85%	-27.75%	-	-
Horiz. %	148.65%	144.86%	148.83%	94.41%	27.57%	72.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9571	0.9094	0.8687	0.8598	0.8576	0.8582	0.7005	5.33%
YoY %	5.25%	4.69%	1.04%	0.26%	-0.07%	22.51%	-	-
Horiz. %	136.63%	129.82%	124.01%	122.74%	122.43%	122.51%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	67.44%	7.50%	-25.93%	-10.00%	-3.23%	-39.81%	-	-
Horiz. %	69.90%	41.75%	38.83%	52.43%	58.25%	60.19%	100.00%	-
P/EPS	8.53	5.17	5.08	8.76	23.30	12.66	12.84	-6.58%
YoY %	64.99%	1.77%	-42.01%	-62.40%	84.04%	-1.40%	-	-
Horiz. %	66.43%	40.26%	39.56%	68.22%	181.46%	98.60%	100.00%	-
EY	11.73	19.34	19.69	11.41	4.29	7.90	7.79	7.05%
YoY %	-39.35%	-1.78%	72.57%	165.97%	-45.70%	1.41%	-	-
Horiz. %	150.58%	248.27%	252.76%	146.47%	55.07%	101.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.73	0.46	0.48	0.53	0.42	0.59	1.02	-5.41%
YoY %	58.70%	-4.17%	-9.43%	26.19%	-28.81%	-42.16%	-	-
Horiz. %	71.57%	45.10%	47.06%	51.96%	41.18%	57.84%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	23.64%	37.50%	-21.57%	-34.62%	23.81%	-40.57%	-	-
Horiz. %	64.15%	51.89%	37.74%	48.11%	73.58%	59.43%	100.00%	-
P/EPS	7.99	6.57	5.02	8.20	29.92	12.91	13.13	-7.93%
YoY %	21.61%	30.88%	-38.78%	-72.59%	131.76%	-1.68%	-	-
Horiz. %	60.85%	50.04%	38.23%	62.45%	227.88%	98.32%	100.00%	-
EY	12.51	15.22	19.93	12.20	3.34	7.75	7.62	8.60%
YoY %	-17.81%	-23.63%	63.36%	265.27%	-56.90%	1.71%	-	-
Horiz. %	164.17%	199.74%	261.55%	160.10%	43.83%	101.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.58	0.48	0.50	0.53	0.60	1.04	-6.60%
YoY %	18.97%	20.83%	-4.00%	-5.66%	-11.67%	-42.31%	-	-
Horiz. %	66.35%	55.77%	46.15%	48.08%	50.96%	57.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos