[LBS] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.15%
YoY- 84.77%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,530,028 1,642,314 1,797,709 1,229,908 1,069,084 1,378,806 1,273,506 3.10%
PBT 448,604 234,005 227,213 149,710 106,605 160,022 165,096 18.11%
Tax -115,132 -76,877 -85,682 -53,293 -50,645 -68,681 -61,317 11.06%
NP 333,472 157,128 141,530 96,417 55,960 91,341 103,778 21.45%
-
NP to SH 309,638 138,293 134,184 79,422 42,985 70,357 90,668 22.69%
-
Tax Rate 25.66% 32.85% 37.71% 35.60% 47.51% 42.92% 37.14% -
Total Cost 1,196,556 1,485,186 1,656,178 1,133,490 1,013,124 1,287,465 1,169,728 0.37%
-
Net Worth 1,736,755 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 6.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 57,340 - - - - - - -
Div Payout % 18.52% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,736,755 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 6.35%
NOSH 1,654,052 1,569,245 1,569,245 1,569,245 1,569,239 1,567,111 1,559,026 0.99%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 21.80% 9.57% 7.87% 7.84% 5.23% 6.62% 8.15% -
ROE 17.83% 9.63% 9.67% 5.91% 3.23% 5.19% 7.56% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 92.50 106.39 115.26 78.76 69.95 88.46 90.26 0.40%
EPS 18.72 7.64 7.31 4.33 2.43 4.52 6.57 19.04%
DPS 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.93 0.89 0.86 0.87 0.87 0.85 3.58%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 94.52 101.45 111.05 75.98 66.04 85.17 78.67 3.10%
EPS 19.13 8.54 8.29 4.91 2.66 4.35 5.60 22.69%
DPS 3.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0729 0.8868 0.8575 0.8296 0.8214 0.8377 0.7409 6.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.65 0.565 0.395 0.46 0.385 0.495 0.81 -
P/RPS 0.70 0.53 0.34 0.58 0.55 0.56 0.90 -4.09%
P/EPS 3.47 6.31 4.59 9.04 13.69 10.97 12.61 -19.33%
EY 28.80 15.86 21.78 11.06 7.30 9.12 7.93 23.95%
DY 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.44 0.53 0.44 0.57 0.95 -6.85%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 21/11/23 21/11/22 23/11/21 30/11/20 25/11/19 30/11/18 -
Price 0.545 0.55 0.405 0.52 0.39 0.495 0.70 -
P/RPS 0.59 0.52 0.35 0.66 0.56 0.56 0.78 -4.54%
P/EPS 2.91 6.14 4.71 10.22 13.87 10.97 10.89 -19.72%
EY 34.35 16.29 21.24 9.78 7.21 9.12 9.18 24.57%
DY 6.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.46 0.60 0.45 0.57 0.82 -7.30%

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