[LBS] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock

[LBS] LBS BINA GROUP BHD

Announcement Date

30-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 64.73%

YoY- 242.72%

Quarter Report

LBS 2Q21 Qtrly Report 30.06.2021 (Bursa).pdf

Latest QR

Upcoming QR

LBS's Result

LBS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	770,128	760,251	819,393	668,473	466,163	645,941	544,868	5.93%
YoY %	1.30%	-7.22%	22.58%	43.40%	-27.83%	18.55%	-	-
Horiz. %	141.34%	139.53%	150.38%	122.69%	85.56%	118.55%	100.00%	-
PBT	122,201	111,903	107,212	78,333	36,472	74,694	80,206	7.26%
YoY %	9.20%	4.38%	36.87%	114.78%	-51.17%	-6.87%	-	-
Horiz. %	152.36%	139.52%	133.67%	97.66%	45.47%	93.13%	100.00%	-
Tax	-44,085	-38,794	-40,228	-26,032	-20,807	-34,627	-30,069	6.57%
YoY %	-13.64%	3.56%	-54.53%	-25.11%	39.91%	-15.16%	-	-
Horiz. %	146.61%	129.02%	133.79%	86.57%	69.20%	115.16%	100.00%	-
NP	78,116	73,109	66,984	52,301	15,665	40,067	50,137	7.66%
YoY %	6.85%	9.14%	28.07%	233.87%	-60.90%	-20.08%	-	-
Horiz. %	155.81%	145.82%	133.60%	104.32%	31.24%	79.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,168	63,506	65,288	41,432	12,089	31,707	43,864	6.81%
YoY %	2.62%	-2.73%	57.58%	242.72%	-61.87%	-27.72%	-	-
Horiz. %	148.57%	144.78%	148.84%	94.46%	27.56%	72.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.08%	34.67%	37.52%	33.23%	57.05%	46.36%	37.49%	-
YoY %	4.07%	-7.60%	12.91%	-41.75%	23.06%	23.66%	-	-
Horiz. %	96.24%	92.48%	100.08%	88.64%	152.17%	123.66%	100.00%	-
Total Cost	692,012	687,142	752,409	616,172	450,498	605,874	494,731	5.74%
YoY %	0.71%	-8.67%	22.11%	36.78%	-25.64%	22.47%	-	-
Horiz. %	139.88%	138.89%	152.08%	124.55%	91.06%	122.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,512,495	1,437,118	1,372,789	1,358,644	1,355,251	1,356,232	1,106,967	5.33%
YoY %	5.25%	4.69%	1.04%	0.25%	-0.07%	22.52%	-	-
Horiz. %	136.63%	129.82%	124.01%	122.74%	122.43%	122.52%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	1,512,495	1,437,118	1,372,789	1,358,644	1,355,251	1,356,232	1,106,967	5.33%
YoY %	5.25%	4.69%	1.04%	0.25%	-0.07%	22.52%	-	-
Horiz. %	136.63%	129.82%	124.01%	122.74%	122.43%	122.52%	100.00%	-
NOSH	1,580,245	1,569,245	1,569,245	1,569,245	1,567,111	1,559,386	1,558,030	0.23%
YoY %	0.70%	0.00%	0.00%	0.14%	0.50%	0.09%	-	-
Horiz. %	101.43%	100.72%	100.72%	100.72%	100.58%	100.09%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	10.14%	9.62%	8.17%	7.82%	3.36%	6.20%	9.20%	-
YoY %	5.41%	17.75%	4.48%	132.74%	-45.81%	-32.61%	-	-
Horiz. %	110.22%	104.57%	88.80%	85.00%	36.52%	67.39%	100.00%	-
ROE	4.31%	4.42%	4.76%	3.05%	0.89%	2.34%	3.96%	-
YoY %	-2.49%	-7.14%	56.07%	242.70%	-61.97%	-40.91%	-	-
Horiz. %	108.84%	111.62%	120.20%	77.02%	22.47%	59.09%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	49.90	49.20	52.53	42.81	30.61	41.44	42.33	2.77%
YoY %	1.42%	-6.34%	22.70%	39.86%	-26.13%	-2.10%	-	-
Horiz. %	117.88%	116.23%	124.10%	101.13%	72.31%	97.90%	100.00%	-
EPS	3.73	3.62	3.70	2.37	0.79	2.03	3.41	1.50%
YoY %	3.04%	-2.16%	56.12%	200.00%	-61.08%	-40.47%	-	-
Horiz. %	109.38%	106.16%	108.50%	69.50%	23.17%	59.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.98	0.93	0.88	0.87	0.89	0.87	0.86	2.19%
YoY %	5.38%	5.68%	1.15%	-2.25%	2.30%	1.16%	-	-
Horiz. %	113.95%	108.14%	102.33%	101.16%	103.49%	101.16%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,569,245
RPS	47.57	46.96	50.62	41.29	28.80	39.90	33.66	5.92%
YoY %	1.30%	-7.23%	22.60%	43.37%	-27.82%	18.54%	-	-
Horiz. %	141.33%	139.51%	150.39%	122.67%	85.56%	118.54%	100.00%	-
EPS	4.03	3.92	4.03	2.56	0.75	1.96	2.71	6.83%
YoY %	2.81%	-2.73%	57.42%	241.33%	-61.73%	-27.68%	-	-
Horiz. %	148.71%	144.65%	148.71%	94.46%	27.68%	72.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9343	0.8878	0.848	0.8393	0.8372	0.8378	0.6838	5.33%
YoY %	5.24%	4.69%	1.04%	0.25%	-0.07%	22.52%	-	-
Horiz. %	136.63%	129.83%	124.01%	122.74%	122.43%	122.52%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.72	0.425	0.425	0.465	0.37	0.515	0.875	-
P/RPS	1.44	0.86	0.81	1.09	1.21	1.24	2.07	-5.86%
YoY %	67.44%	6.17%	-25.69%	-9.92%	-2.42%	-40.10%	-	-
Horiz. %	69.57%	41.55%	39.13%	52.66%	58.45%	59.90%	100.00%	-
P/EPS	17.05	10.34	10.15	17.53	46.61	25.32	25.68	-6.59%
YoY %	64.89%	1.87%	-42.10%	-62.39%	84.08%	-1.40%	-	-
Horiz. %	66.39%	40.26%	39.52%	68.26%	181.50%	98.60%	100.00%	-
EY	5.86	9.67	9.85	5.71	2.15	3.95	3.89	7.06%
YoY %	-39.40%	-1.83%	72.50%	165.58%	-45.57%	1.54%	-	-
Horiz. %	150.64%	248.59%	253.21%	146.79%	55.27%	101.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.73	0.46	0.48	0.53	0.42	0.59	1.02	-5.41%
YoY %	58.70%	-4.17%	-9.43%	26.19%	-28.81%	-42.16%	-	-
Horiz. %	71.57%	45.10%	47.06%	51.96%	41.18%	57.84%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	22/08/24	21/08/23	22/08/22	30/08/21	27/08/20	30/08/19	29/08/18	-
Price	0.675	0.54	0.42	0.435	0.475	0.525	0.895	-
P/RPS	1.35	1.10	0.80	1.02	1.55	1.27	2.11	-7.16%
YoY %	22.73%	37.50%	-21.57%	-34.19%	22.05%	-39.81%	-	-
Horiz. %	63.98%	52.13%	37.91%	48.34%	73.46%	60.19%	100.00%	-
P/EPS	15.99	13.14	10.04	16.40	59.83	25.81	26.26	-7.92%
YoY %	21.69%	30.88%	-38.78%	-72.59%	131.81%	-1.71%	-	-
Horiz. %	60.89%	50.04%	38.23%	62.45%	227.84%	98.29%	100.00%	-
EY	6.26	7.61	9.96	6.10	1.67	3.87	3.81	8.61%
YoY %	-17.74%	-23.59%	63.28%	265.27%	-56.85%	1.57%	-	-
Horiz. %	164.30%	199.74%	261.42%	160.10%	43.83%	101.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.58	0.48	0.50	0.53	0.60	1.04	-6.60%
YoY %	18.97%	20.83%	-4.00%	-5.66%	-11.67%	-42.31%	-	-
Horiz. %	66.35%	55.77%	46.15%	48.08%	50.96%	57.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos