[LBS] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 10.95%
YoY- -22.4%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,797,709 1,229,908 1,069,084 1,378,806 1,273,506 1,273,885 895,132 12.31%
PBT 227,213 149,710 106,605 160,022 165,096 187,706 119,909 11.23%
Tax -85,682 -53,293 -50,645 -68,681 -61,317 -71,300 -42,685 12.30%
NP 141,530 96,417 55,960 91,341 103,778 116,406 77,224 10.61%
-
NP to SH 134,184 79,422 42,985 70,357 90,668 105,449 76,630 9.78%
-
Tax Rate 37.71% 35.60% 47.51% 42.92% 37.14% 37.98% 35.60% -
Total Cost 1,656,178 1,133,490 1,013,124 1,287,465 1,169,728 1,157,478 817,908 12.47%
-
Net Worth 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,293,789 1,036,116 4.99%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 45,795 -
Div Payout % - - - - - - 59.76% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,293,789 1,036,116 4.99%
NOSH 1,569,245 1,569,245 1,569,239 1,567,111 1,559,026 663,481 572,440 18.29%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.87% 7.84% 5.23% 6.62% 8.15% 9.14% 8.63% -
ROE 9.67% 5.91% 3.23% 5.19% 7.56% 8.15% 7.40% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 115.26 78.76 69.95 88.46 90.26 192.00 156.37 -4.95%
EPS 7.31 4.33 2.43 4.52 6.57 15.89 13.39 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.89 0.86 0.87 0.87 0.85 1.95 1.81 -11.15%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 114.16 78.10 67.89 87.56 80.87 80.89 56.84 12.31%
EPS 8.52 5.04 2.73 4.47 5.76 6.70 4.87 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.91 -
NAPS 0.8815 0.8529 0.8444 0.8611 0.7616 0.8216 0.658 4.99%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.395 0.46 0.385 0.495 0.81 1.79 1.78 -
P/RPS 0.34 0.58 0.55 0.56 0.90 0.93 1.14 -18.25%
P/EPS 4.59 9.04 13.69 10.97 12.61 11.26 13.30 -16.24%
EY 21.78 11.06 7.30 9.12 7.93 8.88 7.52 19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.49 -
P/NAPS 0.44 0.53 0.44 0.57 0.95 0.92 0.98 -12.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 23/11/21 30/11/20 25/11/19 30/11/18 27/11/17 29/11/16 -
Price 0.405 0.52 0.39 0.495 0.70 2.18 1.68 -
P/RPS 0.35 0.66 0.56 0.56 0.78 1.14 1.07 -16.98%
P/EPS 4.71 10.22 13.87 10.97 10.89 13.72 12.55 -15.06%
EY 21.24 9.78 7.21 9.12 9.18 7.29 7.97 17.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.46 0.60 0.45 0.57 0.82 1.12 0.93 -11.06%

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