[LBS] YoY TTM 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- -2.52%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,748,051 1,604,494 1,790,123 1,197,900 1,092,913 1,200,933 1,361,854 4.24%
PBT 399,508 218,705 242,903 161,978 117,944 157,003 173,320 14.91%
Tax -108,260 -72,531 -90,368 -57,041 -51,960 -71,595 -69,760 7.59%
NP 291,248 146,174 152,535 104,937 65,984 85,408 103,560 18.78%
-
NP to SH 268,780 129,366 136,137 77,944 50,142 69,877 92,317 19.47%
-
Tax Rate 27.10% 33.16% 37.20% 35.22% 44.05% 45.60% 40.25% -
Total Cost 1,456,803 1,458,320 1,637,588 1,092,963 1,026,929 1,115,525 1,258,294 2.46%
-
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 - - - - - 133 160.81%
Div Payout % 15.66% - - - - - 0.14% -
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 16.66% 9.11% 8.52% 8.76% 6.04% 7.11% 7.60% -
ROE 15.81% 9.01% 9.81% 5.80% 3.77% 5.15% 7.70% -
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 107.98 103.94 114.77 76.71 71.51 77.05 96.52 1.88%
EPS 16.60 8.38 8.73 4.99 3.28 4.48 6.54 16.77%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.01 152.42%
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 107.98 99.12 110.58 74.00 67.51 74.19 84.13 4.24%
EPS 16.60 7.99 8.41 4.81 3.10 4.32 5.70 19.48%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.01 152.42%
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 0.60 0.54 0.34 0.60 0.54 0.64 0.84 -5.44%
P/EPS 3.91 6.74 4.53 9.22 11.74 11.04 12.38 -17.46%
EY 25.54 14.83 22.10 10.85 8.52 9.06 8.08 21.12%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.01 171.19%
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 0.50 0.53 0.35 0.68 0.55 0.64 0.73 -6.10%
P/EPS 3.28 6.56 4.64 10.42 11.89 11.04 10.70 -17.87%
EY 30.47 15.24 21.55 9.60 8.41 9.06 9.35 21.73%
DY 4.77 0.00 0.00 0.00 0.00 0.00 0.01 179.26%
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