[LBS] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.63%
YoY- 94.93%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 375,393 384,858 372,758 528,889 410,371 409,022 441,841 -10.32%
PBT 57,180 54,723 43,201 63,198 52,949 54,263 72,493 -14.66%
Tax -20,443 -18,351 -14,873 -24,034 -19,763 -20,465 -26,106 -15.08%
NP 36,737 36,372 28,328 39,164 33,186 33,798 46,387 -14.43%
-
NP to SH 33,011 30,495 25,646 35,350 35,127 30,161 35,499 -4.74%
-
Tax Rate 35.75% 33.53% 34.43% 38.03% 37.32% 37.71% 36.01% -
Total Cost 338,656 348,486 344,430 489,725 377,185 375,224 395,454 -9.84%
-
Net Worth 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 5.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,437,118 1,409,317 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 5.45%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.79% 9.45% 7.60% 7.40% 8.09% 8.26% 10.50% -
ROE 2.30% 2.16% 1.85% 2.55% 2.56% 2.27% 2.67% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.29 24.85 23.92 33.91 26.31 26.21 28.30 -9.71%
EPS 2.14 1.48 1.25 1.78 2.25 1.45 1.88 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.89 0.89 0.88 0.85 0.85 6.19%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.76 24.35 23.59 33.47 25.97 25.88 27.96 -10.31%
EPS 2.09 1.93 1.62 2.24 2.22 1.91 2.25 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9094 0.8918 0.8778 0.8784 0.8687 0.8393 0.8399 5.45%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.425 0.40 0.42 0.395 0.425 0.49 0.515 -
P/RPS 1.75 1.61 1.76 1.16 1.62 1.87 1.82 -2.58%
P/EPS 19.89 20.31 25.52 17.43 18.87 25.35 22.65 -8.32%
EY 5.03 4.92 3.92 5.74 5.30 3.94 4.41 9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.47 0.44 0.48 0.58 0.61 -17.19%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 25/05/23 21/02/23 21/11/22 22/08/22 18/05/22 24/02/22 -
Price 0.54 0.405 0.41 0.405 0.42 0.465 0.495 -
P/RPS 2.22 1.63 1.71 1.19 1.60 1.77 1.75 17.23%
P/EPS 25.28 20.57 24.92 17.87 18.65 24.06 21.77 10.50%
EY 3.96 4.86 4.01 5.60 5.36 4.16 4.59 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.46 0.46 0.48 0.55 0.58 0.00%

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