[LBS] YoY TTM 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- 5.27%
YoY- 50.65%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,696,876 1,370,742 1,180,561 1,297,915 1,208,404 1,354,905 1,040,497 8.48%
PBT 214,071 185,939 158,274 145,890 154,085 191,569 160,982 4.86%
Tax -77,021 -66,357 -62,317 -60,865 -66,361 -78,130 -66,151 2.56%
NP 137,050 119,582 95,957 85,025 87,724 113,439 94,831 6.32%
-
NP to SH 126,618 100,075 66,429 62,326 79,750 101,674 93,213 5.23%
-
Tax Rate 35.98% 35.69% 39.37% 41.72% 43.07% 40.78% 41.09% -
Total Cost 1,559,826 1,251,160 1,084,604 1,212,890 1,120,680 1,241,466 945,666 8.69%
-
Net Worth 1,409,317 1,326,261 1,343,027 1,363,003 1,356,269 903,268 648,507 13.80%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 133 - -
Div Payout % - - - - - 0.13% - -
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 1,356,269 903,268 648,507 13.80%
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 8.08% 8.72% 8.13% 6.55% 7.26% 8.37% 9.11% -
ROE 8.98% 7.55% 4.95% 4.57% 5.88% 11.26% 14.37% -
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 109.57 87.85 75.60 84.75 77.51 126.00 160.44 -6.15%
EPS 8.18 6.41 4.25 4.07 5.12 9.46 14.37 -8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.91 0.85 0.86 0.89 0.87 0.84 1.00 -1.55%
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 107.76 87.05 74.97 82.42 76.74 86.04 66.07 8.49%
EPS 8.04 6.35 4.22 3.96 5.06 6.46 5.92 5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.8949 0.8422 0.8529 0.8655 0.8613 0.5736 0.4118 13.80%
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 0.37 0.56 0.63 0.44 0.82 0.70 1.27 -18.57%
P/EPS 4.89 7.64 11.17 9.09 12.41 9.31 14.12 -16.19%
EY 20.44 13.09 8.96 11.00 8.06 10.74 7.08 19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.44 0.58 0.55 0.42 0.73 1.05 2.03 -22.48%
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 0.37 0.53 0.60 0.44 0.67 0.71 1.28 -18.67%
P/EPS 4.95 7.25 10.58 9.09 10.16 9.41 14.26 -16.16%
EY 20.19 13.79 9.45 11.00 9.84 10.62 7.01 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.45 0.55 0.52 0.42 0.60 1.06 2.05 -22.32%

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