[LBS] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 21.97%
YoY- 87.82%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,828,456 1,721,040 1,364,272 1,077,282 1,325,205 1,121,958 1,362,138 5.02%
PBT 240,215 213,611 184,776 129,649 158,007 160,807 190,279 3.95%
Tax -81,225 -79,135 -66,076 -55,055 -65,487 -66,071 -77,248 0.83%
NP 158,990 134,476 118,700 74,594 92,520 94,736 113,031 5.84%
-
NP to SH 140,271 126,284 95,066 50,615 70,672 85,110 103,403 5.21%
-
Tax Rate 33.81% 37.05% 35.76% 42.46% 41.45% 41.09% 40.60% -
Total Cost 1,669,466 1,586,564 1,245,572 1,002,688 1,232,685 1,027,222 1,249,107 4.95%
-
Net Worth 1,465,637 1,387,065 1,327,282 1,367,742 1,384,816 1,238,813 1,275,459 2.34%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 133 -
Div Payout % - - - - - - 0.13% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,465,637 1,387,065 1,327,282 1,367,742 1,384,816 1,238,813 1,275,459 2.34%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,567,111 1,559,026 685,974 14.78%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.70% 7.81% 8.70% 6.92% 6.98% 8.44% 8.30% -
ROE 9.57% 9.10% 7.16% 3.70% 5.10% 6.87% 8.11% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 118.52 110.43 87.37 70.10 85.17 78.79 203.98 -8.64%
EPS 9.09 8.10 6.09 3.29 4.54 5.98 15.48 -8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.95 0.89 0.85 0.89 0.89 0.87 1.91 -10.98%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 112.95 106.32 84.28 66.55 81.86 69.31 84.14 5.02%
EPS 8.67 7.80 5.87 3.13 4.37 5.26 6.39 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.9054 0.8568 0.8199 0.8449 0.8555 0.7653 0.7879 2.34%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.575 0.42 0.515 0.42 0.495 0.64 2.35 -
P/RPS 0.49 0.38 0.59 0.60 0.58 0.81 1.15 -13.24%
P/EPS 6.32 5.18 8.46 12.75 10.90 10.71 15.18 -13.58%
EY 15.81 19.29 11.82 7.84 9.18 9.34 6.59 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.61 0.47 0.61 0.47 0.56 0.74 1.23 -11.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 21/02/23 24/02/22 25/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.65 0.41 0.495 0.41 0.475 0.68 1.02 -
P/RPS 0.55 0.37 0.57 0.58 0.56 0.86 0.50 1.60%
P/EPS 7.15 5.06 8.13 12.45 10.46 11.38 6.59 1.36%
EY 13.99 19.76 12.30 8.03 9.56 8.79 15.18 -1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.68 0.46 0.58 0.46 0.53 0.78 0.53 4.23%

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