[LBS] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 11.39%
YoY- -10.0%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 377,393 471,485 528,889 253,958 335,650 388,164 410,262 -1.38%
PBT 214,252 63,601 63,198 33,950 43,482 45,323 43,616 30.34%
Tax -42,264 -18,864 -24,034 -13,938 -17,177 -16,884 -15,919 17.65%
NP 171,988 44,737 39,164 20,012 26,305 28,439 27,697 35.53%
-
NP to SH 167,061 40,214 35,350 18,135 20,150 21,061 24,137 38.00%
-
Tax Rate 19.73% 29.66% 38.03% 41.05% 39.50% 37.25% 36.50% -
Total Cost 205,405 426,748 489,725 233,946 309,345 359,725 382,565 -9.83%
-
Net Worth 1,699,748 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 5.97%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 42,089 - - - - - - -
Div Payout % 25.19% - - - - - - -
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 1,699,748 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 5.97%
NOSH 1,618,808 1,569,245 1,569,245 1,569,245 1,569,239 1,567,111 1,559,026 0.62%
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 45.57% 9.49% 7.40% 7.88% 7.84% 7.33% 6.75% -
ROE 9.83% 2.80% 2.55% 1.35% 1.52% 1.55% 2.01% -
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 23.31 30.54 33.91 16.26 21.96 24.90 29.08 -3.61%
EPS 10.32 2.11 1.78 0.88 1.03 1.35 1.75 34.37%
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 23.31 29.13 32.67 15.69 20.73 23.98 25.34 -1.38%
EPS 10.32 2.48 2.18 1.12 1.24 1.30 1.49 38.02%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.8868 0.8575 0.8296 0.8214 0.8377 0.7409 5.97%
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 2.79 1.85 1.16 2.83 1.75 1.99 2.79 0.00%
P/EPS 6.30 21.69 17.43 39.61 29.20 36.63 47.35 -28.52%
EY 15.88 4.61 5.74 2.52 3.42 2.73 2.11 39.94%
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 2.34 1.80 1.19 3.20 1.78 1.99 2.41 -0.48%
P/EPS 5.28 21.11 17.87 44.78 29.58 36.63 40.92 -28.89%
EY 18.94 4.74 5.60 2.23 3.38 2.73 2.44 40.66%
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