[LBS] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 29.46%
YoY- -61.87%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 760,251 819,393 668,473 466,163 645,941 544,868 603,440 3.92%
PBT 111,903 107,212 78,333 36,472 74,694 80,206 92,611 3.20%
Tax -38,794 -40,228 -26,032 -20,807 -34,627 -30,069 -35,387 1.54%
NP 73,109 66,984 52,301 15,665 40,067 50,137 57,224 4.16%
-
NP to SH 63,506 65,288 41,432 12,089 31,707 43,864 53,204 2.99%
-
Tax Rate 34.67% 37.52% 33.23% 57.05% 46.36% 37.49% 38.21% -
Total Cost 687,142 752,409 616,172 450,498 605,874 494,731 546,216 3.89%
-
Net Worth 1,437,118 1,372,789 1,358,644 1,355,251 1,356,232 1,106,967 1,208,584 2.92%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,437,118 1,372,789 1,358,644 1,355,251 1,356,232 1,106,967 1,208,584 2.92%
NOSH 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,558,030 656,839 15.61%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.62% 8.17% 7.82% 3.36% 6.20% 9.20% 9.48% -
ROE 4.42% 4.76% 3.05% 0.89% 2.34% 3.96% 4.40% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 49.20 52.53 42.81 30.61 41.44 42.33 91.87 -9.88%
EPS 3.62 3.70 2.37 0.79 2.03 3.41 8.10 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.87 0.89 0.87 0.86 1.84 -10.74%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 46.96 50.62 41.29 28.80 39.90 33.66 37.28 3.92%
EPS 3.92 4.03 2.56 0.75 1.96 2.71 3.29 2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8878 0.848 0.8393 0.8372 0.8378 0.6838 0.7466 2.92%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.425 0.425 0.465 0.37 0.515 0.875 2.01 -
P/RPS 0.86 0.81 1.09 1.21 1.24 2.07 2.19 -14.41%
P/EPS 10.34 10.15 17.53 46.61 25.32 25.68 24.81 -13.56%
EY 9.67 9.85 5.71 2.15 3.95 3.89 4.03 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.53 0.42 0.59 1.02 1.09 -13.38%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 22/08/22 30/08/21 27/08/20 30/08/19 29/08/18 29/08/17 -
Price 0.54 0.42 0.435 0.475 0.525 0.895 1.90 -
P/RPS 1.10 0.80 1.02 1.55 1.27 2.11 2.07 -9.99%
P/EPS 13.14 10.04 16.40 59.83 25.81 26.26 23.46 -9.20%
EY 7.61 9.96 6.10 1.67 3.87 3.81 4.26 10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.50 0.53 0.60 1.04 1.03 -9.12%

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