[LBS] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -16.89%
YoY- -23.26%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,636,088 1,610,208 1,197,092 1,306,252 960,468 989,400 801,888 12.61%
PBT 217,052 212,400 97,900 146,368 173,260 168,096 99,988 13.78%
Tax -81,860 -80,736 -51,688 -70,176 -69,020 -65,488 -35,896 14.72%
NP 135,192 131,664 46,212 76,192 104,240 102,608 64,092 13.24%
-
NP to SH 120,644 100,608 37,352 70,736 92,176 99,092 67,444 10.17%
-
Tax Rate 37.71% 38.01% 52.80% 47.94% 39.84% 38.96% 35.90% -
Total Cost 1,500,896 1,478,544 1,150,880 1,230,060 856,228 886,792 737,796 12.55%
-
Net Worth 1,326,261 1,343,027 1,363,003 1,356,269 903,268 1,186,769 1,019,374 4.48%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,326,261 1,343,027 1,363,003 1,356,269 903,268 1,186,769 1,019,374 4.48%
NOSH 1,569,245 1,569,245 1,567,111 1,559,386 1,550,638 648,507 551,013 19.04%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 8.26% 8.18% 3.86% 5.83% 10.85% 10.37% 7.99% -
ROE 9.10% 7.49% 2.74% 5.22% 10.20% 8.35% 6.62% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 104.86 103.11 78.17 83.79 89.32 152.57 145.53 -5.31%
EPS 5.80 5.32 2.44 4.52 9.04 15.28 12.24 -11.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.89 0.87 0.84 1.83 1.85 -12.15%
Adjusted Per Share Value based on latest NOSH - 1,559,386
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 103.90 102.25 76.02 82.95 60.99 62.83 50.92 12.61%
EPS 7.66 6.39 2.37 4.49 5.85 6.29 4.28 10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8422 0.8529 0.8655 0.8613 0.5736 0.7536 0.6473 4.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.49 0.475 0.37 0.635 0.88 2.03 1.59 -
P/RPS 0.47 0.46 0.47 0.76 0.99 1.33 1.09 -13.07%
P/EPS 6.34 7.37 15.17 13.99 10.27 13.29 12.99 -11.26%
EY 15.78 13.56 6.59 7.15 9.74 7.53 7.70 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.42 0.73 1.05 1.11 0.86 -6.35%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 18/05/22 20/05/21 30/06/20 31/05/19 30/05/18 30/05/17 31/05/16 -
Price 0.465 0.45 0.37 0.52 0.89 2.05 1.58 -
P/RPS 0.44 0.44 0.47 0.62 1.00 1.34 1.09 -14.02%
P/EPS 6.01 6.99 15.17 11.46 10.38 13.42 12.91 -11.95%
EY 16.63 14.32 6.59 8.73 9.63 7.45 7.75 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.42 0.60 1.06 1.12 0.85 -6.99%

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