[LBS] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 36.87%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 342,086 384,858 409,022 402,552 299,273 326,563 240,117 6.07%
PBT 53,070 54,723 54,263 53,100 24,475 36,592 43,314 3.44%
Tax -17,863 -18,351 -20,465 -20,184 -12,922 -17,544 -17,254 0.57%
NP 35,207 36,372 33,798 32,916 11,553 19,048 26,060 5.13%
-
NP to SH 30,529 30,495 30,161 25,152 9,338 17,684 23,044 4.79%
-
Tax Rate 33.66% 33.53% 37.71% 38.01% 52.80% 47.94% 39.83% -
Total Cost 306,879 348,486 375,224 369,636 287,720 307,515 214,057 6.18%
-
Net Worth 1,478,125 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 8.54%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,478,125 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 8.54%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,550,638 0.19%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.29% 9.45% 8.26% 8.18% 3.86% 5.83% 10.85% -
ROE 2.07% 2.16% 2.27% 1.87% 0.69% 1.30% 2.55% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.22 24.85 26.21 25.78 19.54 20.95 22.33 -0.08%
EPS 1.49 1.48 1.45 1.33 0.61 1.13 2.26 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.85 0.86 0.89 0.87 0.84 2.24%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 21.13 23.77 25.27 24.87 18.49 20.17 14.83 6.07%
EPS 1.89 1.88 1.86 1.55 0.58 1.09 1.42 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9131 0.8706 0.8193 0.8296 0.842 0.8378 0.558 8.54%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.72 0.40 0.49 0.475 0.37 0.635 0.88 -
P/RPS 3.24 1.61 1.87 1.84 1.89 3.03 3.94 -3.20%
P/EPS 36.31 20.31 25.35 29.49 60.68 55.98 41.06 -2.02%
EY 2.75 4.92 3.94 3.39 1.65 1.79 2.44 2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.58 0.55 0.42 0.73 1.05 -5.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 25/05/23 18/05/22 20/05/21 30/06/20 31/05/19 30/05/18 -
Price 0.72 0.405 0.465 0.45 0.37 0.52 0.89 -
P/RPS 3.24 1.63 1.77 1.75 1.89 2.48 3.99 -3.40%
P/EPS 36.31 20.57 24.06 27.94 60.68 45.84 41.53 -2.21%
EY 2.75 4.86 4.16 3.58 1.65 2.18 2.41 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.45 0.55 0.52 0.42 0.60 1.06 -5.59%

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