[LBS] QoQ Cumulative Quarter 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- 59.59%
YoY- 87.82%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,348,282 819,393 409,022 1,364,272 922,431 668,473 402,552 123.69%
PBT 170,410 107,212 54,263 184,776 112,283 78,333 53,100 117.41%
Tax -64,262 -40,228 -20,465 -66,076 -39,970 -26,032 -20,184 116.26%
NP 106,148 66,984 33,798 118,700 72,313 52,301 32,916 118.11%
-
NP to SH 100,638 65,288 30,161 95,065 59,567 41,432 25,152 151.82%
-
Tax Rate 37.71% 37.52% 37.71% 35.76% 35.60% 33.23% 38.01% -
Total Cost 1,242,134 752,409 375,224 1,245,572 850,118 616,172 369,636 124.18%
-
Net Worth 1,388,157 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1,343,027 2.22%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,388,157 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1,343,027 2.22%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.87% 8.17% 8.26% 8.70% 7.84% 7.82% 8.18% -
ROE 7.25% 4.76% 2.27% 7.16% 4.44% 3.05% 1.87% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 86.44 52.53 26.21 87.37 59.07 42.81 25.78 123.85%
EPS 5.48 3.70 1.45 5.12 3.25 2.37 1.33 156.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.85 0.85 0.86 0.87 0.86 2.31%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 83.29 50.62 25.27 84.28 56.98 41.29 24.87 123.67%
EPS 6.22 4.03 1.86 5.87 3.68 2.56 1.55 152.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8575 0.848 0.8193 0.8199 0.8296 0.8393 0.8296 2.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.395 0.425 0.49 0.515 0.46 0.465 0.475 -
P/RPS 0.46 0.81 1.87 0.59 0.78 1.09 1.84 -60.28%
P/EPS 6.12 10.15 25.35 8.46 12.06 17.53 29.49 -64.91%
EY 16.33 9.85 3.94 11.82 8.29 5.71 3.39 184.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.58 0.61 0.53 0.53 0.55 -13.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 22/08/22 18/05/22 24/02/22 23/11/21 30/08/21 20/05/21 -
Price 0.405 0.42 0.465 0.495 0.52 0.435 0.45 -
P/RPS 0.47 0.80 1.77 0.57 0.88 1.02 1.75 -58.33%
P/EPS 6.28 10.04 24.06 8.13 13.63 16.40 27.94 -62.99%
EY 15.93 9.96 4.16 12.30 7.34 6.10 3.58 170.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.55 0.58 0.60 0.50 0.52 -7.84%

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