[LBS] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -15.04%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 384,858 409,022 402,552 299,273 326,563 240,117 247,350 7.64%
PBT 54,723 54,263 53,100 24,475 36,592 43,314 42,024 4.49%
Tax -18,351 -20,465 -20,184 -12,922 -17,544 -17,254 -16,372 1.91%
NP 36,372 33,798 32,916 11,553 19,048 26,060 25,652 5.98%
-
NP to SH 30,495 30,161 25,152 9,338 17,684 23,044 24,773 3.52%
-
Tax Rate 33.53% 37.71% 38.01% 52.80% 47.94% 39.83% 38.96% -
Total Cost 348,486 375,224 369,636 287,720 307,515 214,057 221,698 7.82%
-
Net Worth 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 1,186,769 2.90%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 1,186,769 2.90%
NOSH 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,550,638 648,507 15.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.45% 8.26% 8.18% 3.86% 5.83% 10.85% 10.37% -
ROE 2.16% 2.27% 1.87% 0.69% 1.30% 2.55% 2.09% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 24.85 26.21 25.78 19.54 20.95 22.33 38.14 -6.88%
EPS 1.48 1.45 1.33 0.61 1.13 2.26 3.82 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.86 0.89 0.87 0.84 1.83 -10.98%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 24.44 25.97 25.56 19.00 20.74 15.25 15.71 7.63%
EPS 1.94 1.92 1.60 0.59 1.12 1.46 1.57 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8949 0.8422 0.8529 0.8655 0.8613 0.5736 0.7536 2.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.40 0.49 0.475 0.37 0.635 0.88 2.03 -
P/RPS 1.61 1.87 1.84 1.89 3.03 3.94 5.32 -18.05%
P/EPS 20.31 25.35 29.49 60.68 55.98 41.06 53.14 -14.80%
EY 4.92 3.94 3.39 1.65 1.79 2.44 1.88 17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.55 0.42 0.73 1.05 1.11 -14.28%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 18/05/22 20/05/21 30/06/20 31/05/19 30/05/18 30/05/17 -
Price 0.405 0.465 0.45 0.37 0.52 0.89 2.05 -
P/RPS 1.63 1.77 1.75 1.89 2.48 3.99 5.37 -18.01%
P/EPS 20.57 24.06 27.94 60.68 45.84 41.53 53.66 -14.76%
EY 4.86 4.16 3.58 1.65 2.18 2.41 1.86 17.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.52 0.42 0.60 1.06 1.12 -14.09%

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