[LBS] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 54.14%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,147,521 1,231,736 1,348,282 922,431 801,813 1,034,105 955,130 3.10%
PBT 336,453 175,504 170,410 112,283 79,954 120,017 123,822 18.11%
Tax -86,349 -57,658 -64,262 -39,970 -37,984 -51,511 -45,988 11.06%
NP 250,104 117,846 106,148 72,313 41,970 68,506 77,834 21.45%
-
NP to SH 232,229 103,720 100,638 59,567 32,239 52,768 68,001 22.69%
-
Tax Rate 25.66% 32.85% 37.71% 35.60% 47.51% 42.92% 37.14% -
Total Cost 897,417 1,113,890 1,242,134 850,118 759,843 965,599 877,296 0.37%
-
Net Worth 1,736,755 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 6.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 43,005 - - - - - - -
Div Payout % 18.52% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,736,755 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 6.35%
NOSH 1,654,052 1,569,245 1,569,245 1,569,245 1,569,239 1,567,111 1,559,026 0.99%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 21.80% 9.57% 7.87% 7.84% 5.23% 6.62% 8.15% -
ROE 13.37% 7.22% 7.25% 4.44% 2.42% 3.89% 5.67% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 69.38 79.79 86.44 59.07 52.46 66.35 67.69 0.41%
EPS 14.04 5.73 5.48 3.25 1.82 3.39 4.93 19.03%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.93 0.89 0.86 0.87 0.87 0.85 3.58%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 70.89 76.09 83.29 56.98 49.53 63.88 59.00 3.10%
EPS 14.35 6.41 6.22 3.68 1.99 3.26 4.20 22.70%
DPS 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0729 0.8868 0.8575 0.8296 0.8214 0.8377 0.7409 6.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.65 0.565 0.395 0.46 0.385 0.495 0.81 -
P/RPS 0.94 0.71 0.46 0.78 0.73 0.75 1.20 -3.98%
P/EPS 4.63 8.41 6.12 12.06 18.25 14.62 16.81 -19.32%
EY 21.60 11.89 16.33 8.29 5.48 6.84 5.95 23.94%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.44 0.53 0.44 0.57 0.95 -6.85%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 21/11/23 21/11/22 23/11/21 30/11/20 25/11/19 30/11/18 -
Price 0.545 0.55 0.405 0.52 0.39 0.495 0.70 -
P/RPS 0.79 0.69 0.47 0.88 0.74 0.75 1.03 -4.32%
P/EPS 3.88 8.19 6.28 13.63 18.49 14.62 14.52 -19.72%
EY 25.76 12.22 15.93 7.34 5.41 6.84 6.88 24.58%
DY 4.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.46 0.60 0.45 0.57 0.82 -7.30%

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