[LBS] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 16.46%
YoY- 115.77%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 431,852 375,393 410,371 265,921 166,890 319,378 304,751 5.97%
PBT 67,475 57,180 52,949 25,233 11,997 38,102 36,891 10.57%
Tax -24,566 -20,443 -19,763 -5,848 -7,885 -17,083 -12,814 11.44%
NP 42,909 36,737 33,186 19,385 4,112 21,019 24,077 10.09%
-
NP to SH 34,639 33,011 35,127 16,280 2,750 14,023 20,820 8.84%
-
Tax Rate 36.41% 35.75% 37.32% 23.18% 65.72% 44.83% 34.73% -
Total Cost 388,943 338,656 377,185 246,536 162,778 298,359 280,674 5.58%
-
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 9.94% 9.79% 8.09% 7.29% 2.46% 6.58% 7.90% -
ROE 2.29% 2.30% 2.56% 1.20% 0.20% 1.03% 1.88% -
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 27.98 24.29 26.31 17.03 10.96 20.49 23.68 2.81%
EPS 2.24 2.14 2.25 1.04 0.18 0.90 1.62 5.54%
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 26.68 23.19 25.35 16.43 10.31 19.73 18.83 5.97%
EPS 2.14 2.04 2.17 1.01 0.17 0.87 1.29 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9343 0.8878 0.848 0.8393 0.8372 0.8378 0.6838 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 2.57 1.75 1.62 2.73 3.38 2.51 3.70 -5.88%
P/EPS 32.08 19.89 18.87 44.61 204.88 57.25 54.10 -8.33%
EY 3.12 5.03 5.30 2.24 0.49 1.75 1.85 9.09%
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 2.41 2.22 1.60 2.55 4.33 2.56 3.78 -7.22%
P/EPS 30.08 25.28 18.65 41.73 263.02 58.36 55.33 -9.65%
EY 3.33 3.96 5.36 2.40 0.38 1.71 1.81 10.68%
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