[LBS] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 26.91%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,539,432 1,636,088 1,610,208 1,197,092 1,306,252 960,468 989,400 7.64%
PBT 218,892 217,052 212,400 97,900 146,368 173,260 168,096 4.49%
Tax -73,404 -81,860 -80,736 -51,688 -70,176 -69,020 -65,488 1.91%
NP 145,488 135,192 131,664 46,212 76,192 104,240 102,608 5.98%
-
NP to SH 121,980 120,644 100,608 37,352 70,736 92,176 99,092 3.52%
-
Tax Rate 33.53% 37.71% 38.01% 52.80% 47.94% 39.84% 38.96% -
Total Cost 1,393,944 1,500,896 1,478,544 1,150,880 1,230,060 856,228 886,792 7.82%
-
Net Worth 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 1,186,769 2.90%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 1,186,769 2.90%
NOSH 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,550,638 648,507 15.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.45% 8.26% 8.18% 3.86% 5.83% 10.85% 10.37% -
ROE 8.66% 9.10% 7.49% 2.74% 5.22% 10.20% 8.35% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 99.40 104.86 103.11 78.17 83.79 89.32 152.57 -6.88%
EPS 5.92 5.80 5.32 2.44 4.52 9.04 15.28 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.86 0.89 0.87 0.84 1.83 -10.98%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 97.76 103.90 102.25 76.02 82.95 60.99 62.83 7.64%
EPS 7.75 7.66 6.39 2.37 4.49 5.85 6.29 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8949 0.8422 0.8529 0.8655 0.8613 0.5736 0.7536 2.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.40 0.49 0.475 0.37 0.635 0.88 2.03 -
P/RPS 0.40 0.47 0.46 0.47 0.76 0.99 1.33 -18.13%
P/EPS 5.08 6.34 7.37 15.17 13.99 10.27 13.29 -14.80%
EY 19.69 15.78 13.56 6.59 7.15 9.74 7.53 17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.55 0.42 0.73 1.05 1.11 -14.28%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 18/05/22 20/05/21 30/06/20 31/05/19 30/05/18 30/05/17 -
Price 0.405 0.465 0.45 0.37 0.52 0.89 2.05 -
P/RPS 0.41 0.44 0.44 0.47 0.62 1.00 1.34 -17.90%
P/EPS 5.14 6.01 6.99 15.17 11.46 10.38 13.42 -14.77%
EY 19.45 16.63 14.32 6.59 8.73 9.63 7.45 17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.52 0.42 0.60 1.06 1.12 -14.09%

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