[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
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 770,128 760,251 819,393 668,473 466,163 645,941 544,868 5.93%
PBT 122,201 111,903 107,212 78,333 36,472 74,694 80,206 7.26%
Tax -44,085 -38,794 -40,228 -26,032 -20,807 -34,627 -30,069 6.57%
NP 78,116 73,109 66,984 52,301 15,665 40,067 50,137 7.66%
-
NP to SH 65,168 63,506 65,288 41,432 12,089 31,707 43,864 6.81%
-
Tax Rate 36.08% 34.67% 37.52% 33.23% 57.05% 46.36% 37.49% -
Total Cost 692,012 687,142 752,409 616,172 450,498 605,874 494,731 5.74%
-
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%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
NOSH 1,580,245 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,558,030 0.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.14% 9.62% 8.17% 7.82% 3.36% 6.20% 9.20% -
ROE 4.31% 4.42% 4.76% 3.05% 0.89% 2.34% 3.96% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.90 49.20 52.53 42.81 30.61 41.44 42.33 2.77%
EPS 3.73 3.62 3.70 2.37 0.79 2.03 3.41 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.93 0.88 0.87 0.89 0.87 0.86 2.19%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.73 48.11 51.85 42.30 29.50 40.88 34.48 5.92%
EPS 4.12 4.02 4.13 2.62 0.77 2.01 2.78 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9571 0.9094 0.8687 0.8598 0.8576 0.8582 0.7005 5.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 17.05 10.34 10.15 17.53 46.61 25.32 25.68 -6.59%
EY 5.86 9.67 9.85 5.71 2.15 3.95 3.89 7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.48 0.53 0.42 0.59 1.02 -5.41%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 15.99 13.14 10.04 16.40 59.83 25.81 26.26 -7.92%
EY 6.26 7.61 9.96 6.10 1.67 3.87 3.81 8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.48 0.50 0.53 0.60 1.04 -6.60%

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