[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 471,485 528,889 253,958 335,650 388,164 410,262 351,974 4.99%
PBT 63,601 63,198 33,950 43,482 45,323 43,616 48,169 4.73%
Tax -18,864 -24,034 -13,938 -17,177 -16,884 -15,919 -18,088 0.70%
NP 44,737 39,164 20,012 26,305 28,439 27,697 30,081 6.83%
-
NP to SH 40,214 35,350 18,135 20,150 21,061 24,137 25,883 7.61%
-
Tax Rate 29.66% 38.03% 41.05% 39.50% 37.25% 36.50% 37.55% -
Total Cost 426,748 489,725 233,946 309,345 359,725 382,565 321,893 4.80%
-
Net Worth 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,294,149 1.74%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,435,597 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,294,149 1.74%
NOSH 1,569,245 1,569,245 1,569,245 1,569,239 1,567,111 1,559,026 663,666 15.41%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.49% 7.40% 7.88% 7.84% 7.33% 6.75% 8.55% -
ROE 2.80% 2.55% 1.35% 1.52% 1.55% 2.01% 2.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 30.54 33.91 16.26 21.96 24.90 29.08 53.03 -8.78%
EPS 2.11 1.78 0.88 1.03 1.35 1.75 3.90 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.89 0.86 0.87 0.87 0.85 1.95 -11.60%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.84 33.47 16.07 21.24 24.56 25.96 22.27 4.99%
EPS 2.54 2.24 1.15 1.28 1.33 1.53 1.64 7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9085 0.8784 0.8499 0.8415 0.8581 0.759 0.819 1.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.565 0.395 0.46 0.385 0.495 0.81 1.79 -
P/RPS 1.85 1.16 2.83 1.75 1.99 2.79 3.38 -9.55%
P/EPS 21.69 17.43 39.61 29.20 36.63 47.35 45.90 -11.73%
EY 4.61 5.74 2.52 3.42 2.73 2.11 2.18 13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 0.53 0.44 0.57 0.95 0.92 -6.61%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 21/11/22 23/11/21 30/11/20 25/11/19 30/11/18 27/11/17 -
Price 0.55 0.405 0.52 0.39 0.495 0.70 2.18 -
P/RPS 1.80 1.19 3.20 1.78 1.99 2.41 4.11 -12.85%
P/EPS 21.11 17.87 44.78 29.58 36.63 40.92 55.90 -14.97%
EY 4.74 5.60 2.23 3.38 2.73 2.44 1.79 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.46 0.60 0.45 0.57 0.82 1.12 -10.12%

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