[LBS] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 98.77%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,368,344 1,539,432 1,636,088 1,610,208 1,197,092 1,306,252 960,468 6.07%
PBT 212,280 218,892 217,052 212,400 97,900 146,368 173,260 3.43%
Tax -71,452 -73,404 -81,860 -80,736 -51,688 -70,176 -69,020 0.57%
NP 140,828 145,488 135,192 131,664 46,212 76,192 104,240 5.13%
-
NP to SH 122,116 121,980 120,644 100,608 37,352 70,736 92,176 4.79%
-
Tax Rate 33.66% 33.53% 37.71% 38.01% 52.80% 47.94% 39.84% -
Total Cost 1,227,516 1,393,944 1,500,896 1,478,544 1,150,880 1,230,060 856,228 6.18%
-
Net Worth 1,478,125 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 8.54%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,478,125 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 8.54%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,550,638 0.19%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.29% 9.45% 8.26% 8.18% 3.86% 5.83% 10.85% -
ROE 8.26% 8.66% 9.10% 7.49% 2.74% 5.22% 10.20% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 88.87 99.40 104.86 103.11 78.17 83.79 89.32 -0.08%
EPS 5.96 5.92 5.80 5.32 2.44 4.52 9.04 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.85 0.86 0.89 0.87 0.84 2.24%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 86.59 97.42 103.53 101.90 75.75 82.66 60.78 6.07%
EPS 7.73 7.72 7.63 6.37 2.36 4.48 5.83 4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9354 0.8918 0.8393 0.8499 0.8625 0.8583 0.5716 8.54%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.72 0.40 0.49 0.475 0.37 0.635 0.88 -
P/RPS 0.81 0.40 0.47 0.46 0.47 0.76 0.99 -3.28%
P/EPS 9.08 5.08 6.34 7.37 15.17 13.99 10.27 -2.02%
EY 11.02 19.69 15.78 13.56 6.59 7.15 9.74 2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.58 0.55 0.42 0.73 1.05 -5.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 25/05/23 18/05/22 20/05/21 30/06/20 31/05/19 30/05/18 -
Price 0.72 0.405 0.465 0.45 0.37 0.52 0.89 -
P/RPS 0.81 0.41 0.44 0.44 0.47 0.62 1.00 -3.44%
P/EPS 9.08 5.14 6.01 6.99 15.17 11.46 10.38 -2.20%
EY 11.02 19.45 16.63 14.32 6.59 8.73 9.63 2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.45 0.55 0.52 0.42 0.60 1.06 -5.59%

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