[LBS] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 256.35%
YoY- 123.9%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,147,521 770,128 342,086 1,828,456 1,231,736 760,251 384,858 106.74%
PBT 336,453 122,201 53,070 240,215 175,504 111,903 54,723 234.50%
Tax -86,349 -44,085 -17,863 -81,225 -57,658 -38,794 -18,351 180.00%
NP 250,104 78,116 35,207 158,990 117,846 73,109 36,372 260.33%
-
NP to SH 232,229 65,168 30,529 140,271 103,720 63,506 30,495 285.64%
-
Tax Rate 25.66% 36.08% 33.66% 33.81% 32.85% 34.67% 33.53% -
Total Cost 897,417 692,012 306,879 1,669,466 1,113,890 687,142 348,486 87.55%
-
Net Worth 1,736,755 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 14.90%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 43,005 - - - - - - -
Div Payout % 18.52% - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,736,755 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 14.90%
NOSH 1,654,052 1,580,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 3.56%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 21.80% 10.14% 10.29% 8.70% 9.57% 9.62% 9.45% -
ROE 13.37% 4.31% 2.07% 9.57% 7.22% 4.42% 2.16% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 69.38 49.90 22.22 118.52 79.79 49.20 24.85 97.90%
EPS 14.04 3.73 1.49 7.70 5.73 3.62 1.48 346.29%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.96 0.95 0.93 0.93 0.91 9.98%
Adjusted Per Share Value based on latest NOSH - 1,618,808
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 70.89 47.57 21.13 112.95 76.09 46.96 23.77 106.77%
EPS 14.35 4.03 1.89 8.67 6.41 3.92 1.88 286.23%
DPS 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0729 0.9343 0.9131 0.9054 0.8868 0.8878 0.8706 14.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.65 0.72 0.72 0.575 0.565 0.425 0.40 -
P/RPS 0.94 1.44 3.24 0.49 0.71 0.86 1.61 -30.07%
P/EPS 4.63 17.05 36.31 6.32 8.41 10.34 20.31 -62.58%
EY 21.60 5.86 2.75 15.81 11.89 9.67 4.92 167.39%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.75 0.61 0.61 0.46 0.44 25.60%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 22/08/24 21/05/24 21/02/24 21/11/23 21/08/23 25/05/23 -
Price 0.545 0.675 0.72 0.65 0.55 0.54 0.405 -
P/RPS 0.79 1.35 3.24 0.55 0.69 1.10 1.63 -38.21%
P/EPS 3.88 15.99 36.31 7.15 8.19 13.14 20.57 -67.00%
EY 25.76 6.26 2.75 13.99 12.22 7.61 4.86 203.07%
DY 4.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.69 0.75 0.68 0.59 0.58 0.45 10.08%

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