[LBS] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -4.22%
YoY- -24.31%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,790,123 1,197,900 1,092,913 1,200,933 1,361,854 1,277,683 861,214 12.96%
PBT 242,903 161,978 117,944 157,003 173,320 195,458 127,850 11.28%
Tax -90,368 -57,041 -51,960 -71,595 -69,760 -80,905 -48,213 11.03%
NP 152,535 104,937 65,984 85,408 103,560 114,553 79,637 11.43%
-
NP to SH 136,137 77,944 50,142 69,877 92,317 107,242 80,533 9.13%
-
Tax Rate 37.20% 35.22% 44.05% 45.60% 40.25% 41.39% 37.71% -
Total Cost 1,637,588 1,092,963 1,026,929 1,115,525 1,258,294 1,163,130 781,577 13.11%
-
Net Worth 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,294,149 1,037,226 4.97%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 133 - - -
Div Payout % - - - - 0.14% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,294,149 1,037,226 4.97%
NOSH 1,569,245 1,569,245 1,569,239 1,567,111 1,559,026 663,666 573,053 18.27%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.52% 8.76% 6.04% 7.11% 7.60% 8.97% 9.25% -
ROE 9.81% 5.80% 3.77% 5.15% 7.70% 8.29% 7.76% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 114.77 76.71 71.51 77.05 96.52 192.52 150.29 -4.39%
EPS 8.73 4.99 3.28 4.48 6.54 16.16 14.05 -7.62%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.89 0.86 0.87 0.87 0.85 1.95 1.81 -11.15%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 113.68 76.07 69.40 76.26 86.48 81.14 54.69 12.96%
EPS 8.65 4.95 3.18 4.44 5.86 6.81 5.11 9.16%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.8815 0.8529 0.8444 0.8611 0.7616 0.8218 0.6587 4.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.395 0.46 0.385 0.495 0.81 1.79 1.78 -
P/RPS 0.34 0.60 0.54 0.64 0.84 0.93 1.18 -18.72%
P/EPS 4.53 9.22 11.74 11.04 12.38 11.08 12.67 -15.74%
EY 22.10 10.85 8.52 9.06 8.08 9.03 7.90 18.69%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.44 0.53 0.44 0.57 0.95 0.92 0.98 -12.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 23/11/21 30/11/20 25/11/19 30/11/18 27/11/17 29/11/16 -
Price 0.405 0.52 0.39 0.495 0.70 2.18 1.68 -
P/RPS 0.35 0.68 0.55 0.64 0.73 1.13 1.12 -17.61%
P/EPS 4.64 10.42 11.89 11.04 10.70 13.49 11.95 -14.58%
EY 21.55 9.60 8.41 9.06 9.35 7.41 8.37 17.06%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.46 0.60 0.45 0.57 0.82 1.12 0.93 -11.06%

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