[LBS] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -75.85%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,828,456 1,231,736 760,251 384,858 1,721,040 1,348,282 819,393 70.51%
PBT 240,215 175,504 111,903 54,723 213,611 170,410 107,212 70.97%
Tax -81,225 -57,658 -38,794 -18,351 -79,135 -64,262 -40,228 59.54%
NP 158,990 117,846 73,109 36,372 134,476 106,148 66,984 77.65%
-
NP to SH 140,271 103,720 63,506 30,495 126,284 100,638 65,288 66.27%
-
Tax Rate 33.81% 32.85% 34.67% 33.53% 37.05% 37.71% 37.52% -
Total Cost 1,669,466 1,113,890 687,142 348,486 1,586,564 1,242,134 752,409 69.87%
-
Net Worth 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 4.44%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,465,637 1,435,597 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 4.44%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.70% 9.57% 9.62% 9.45% 7.81% 7.87% 8.17% -
ROE 9.57% 7.22% 4.42% 2.16% 9.10% 7.25% 4.76% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 118.52 79.79 49.20 24.85 110.43 86.44 52.53 71.76%
EPS 7.70 5.73 3.62 1.48 6.73 5.48 3.70 62.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.93 0.91 0.89 0.89 0.88 5.22%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 115.71 77.95 48.11 24.35 108.91 85.32 51.85 70.52%
EPS 8.88 6.56 4.02 1.93 7.99 6.37 4.13 66.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9275 0.9085 0.9094 0.8918 0.8778 0.8784 0.8687 4.45%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.575 0.565 0.425 0.40 0.42 0.395 0.425 -
P/RPS 0.49 0.71 0.86 1.61 0.38 0.46 0.81 -28.40%
P/EPS 6.32 8.41 10.34 20.31 5.18 6.12 10.15 -27.01%
EY 15.81 11.89 9.67 4.92 19.29 16.33 9.85 36.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.46 0.44 0.47 0.44 0.48 17.27%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 21/11/23 21/08/23 25/05/23 21/02/23 21/11/22 22/08/22 -
Price 0.65 0.55 0.54 0.405 0.41 0.405 0.42 -
P/RPS 0.55 0.69 1.10 1.63 0.37 0.47 0.80 -22.05%
P/EPS 7.15 8.19 13.14 20.57 5.06 6.28 10.04 -20.20%
EY 13.99 12.22 7.61 4.86 19.76 15.93 9.96 25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.58 0.45 0.46 0.46 0.48 26.05%

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