[LBS] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -47.15%
YoY- -47.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,077,282 1,069,084 932,326 1,197,092 1,325,205 1,378,806 1,291,882 -11.35%
PBT 129,649 106,605 72,944 97,900 158,007 160,022 149,388 -8.97%
Tax -55,055 -50,645 -41,614 -51,688 -65,487 -68,681 -69,254 -14.12%
NP 74,594 55,960 31,330 46,212 92,520 91,341 80,134 -4.64%
-
NP to SH 50,616 42,985 24,178 37,352 70,672 70,357 63,414 -13.89%
-
Tax Rate 42.46% 47.51% 57.05% 52.80% 41.45% 42.92% 46.36% -
Total Cost 1,002,688 1,013,124 900,996 1,150,880 1,232,685 1,287,465 1,211,748 -11.81%
-
Net Worth 1,367,742 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 0.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,367,742 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 0.56%
NOSH 1,569,245 1,569,239 1,567,111 1,567,111 1,567,111 1,567,111 1,559,386 0.41%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.92% 5.23% 3.36% 3.86% 6.98% 6.62% 6.20% -
ROE 3.70% 3.23% 1.78% 2.74% 5.10% 5.19% 4.68% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.10 69.95 61.23 78.17 85.17 88.46 82.87 -10.51%
EPS 2.60 2.43 1.58 2.44 4.14 4.52 4.06 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.89 0.89 0.89 0.87 0.87 1.51%
Adjusted Per Share Value based on latest NOSH - 1,567,111
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 68.17 67.65 59.00 75.75 83.86 87.25 81.75 -11.35%
EPS 3.20 2.72 1.53 2.36 4.47 4.45 4.01 -13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8655 0.8415 0.8576 0.8625 0.8763 0.8581 0.8582 0.56%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.42 0.385 0.37 0.37 0.495 0.495 0.515 -
P/RPS 0.60 0.55 0.60 0.47 0.58 0.56 0.62 -2.15%
P/EPS 12.75 13.69 23.30 15.17 10.90 10.97 12.66 0.47%
EY 7.84 7.30 4.29 6.59 9.18 9.12 7.90 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.42 0.42 0.56 0.57 0.59 -14.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 27/08/20 30/06/20 27/02/20 25/11/19 30/08/19 -
Price 0.41 0.39 0.475 0.37 0.475 0.495 0.525 -
P/RPS 0.58 0.56 0.78 0.47 0.56 0.56 0.63 -5.33%
P/EPS 12.45 13.87 29.92 15.17 10.46 10.97 12.91 -2.37%
EY 8.03 7.21 3.34 6.59 9.56 9.12 7.75 2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.53 0.42 0.53 0.57 0.60 -16.16%

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