[LBS] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -8.8%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 253,958 265,921 402,552 275,469 335,650 166,890 299,273 -10.35%
PBT 33,950 25,233 53,100 49,695 43,482 11,997 24,475 24.35%
Tax -13,938 -5,848 -20,184 -17,071 -17,177 -7,885 -12,922 5.17%
NP 20,012 19,385 32,916 32,624 26,305 4,112 11,553 44.18%
-
NP to SH 18,135 16,280 25,152 18,377 20,150 2,750 9,338 55.59%
-
Tax Rate 41.05% 23.18% 38.01% 34.35% 39.50% 65.72% 52.80% -
Total Cost 233,946 246,536 369,636 242,845 309,345 162,778 287,720 -12.87%
-
Net Worth 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 1,355,251 1,363,003 -0.97%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 1,355,251 1,363,003 -0.97%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,569,239 1,567,111 1,567,111 0.09%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.88% 7.29% 8.18% 11.84% 7.84% 2.46% 3.86% -
ROE 1.35% 1.20% 1.87% 1.34% 1.52% 0.20% 0.69% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.26 17.03 25.78 17.92 21.96 10.96 19.54 -11.51%
EPS 0.88 1.04 1.33 0.79 1.03 0.18 0.61 27.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.86 0.89 0.87 0.89 0.89 -2.25%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.07 16.83 25.47 17.43 21.24 10.56 18.94 -10.36%
EPS 1.15 1.03 1.59 1.16 1.28 0.17 0.59 55.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8499 0.8598 0.8499 0.8655 0.8415 0.8576 0.8625 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.46 0.465 0.475 0.42 0.385 0.37 0.37 -
P/RPS 2.83 2.73 1.84 2.34 1.75 3.38 1.89 30.85%
P/EPS 39.61 44.61 29.49 35.12 29.20 204.88 60.68 -24.73%
EY 2.52 2.24 3.39 2.85 3.42 0.49 1.65 32.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.55 0.47 0.44 0.42 0.42 16.75%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 30/08/21 20/05/21 25/02/21 30/11/20 27/08/20 30/06/20 -
Price 0.52 0.435 0.45 0.41 0.39 0.475 0.37 -
P/RPS 3.20 2.55 1.75 2.29 1.78 4.33 1.89 42.01%
P/EPS 44.78 41.73 27.94 34.29 29.58 263.02 60.68 -18.32%
EY 2.23 2.40 3.58 2.92 3.38 0.38 1.65 22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.52 0.46 0.45 0.53 0.42 26.81%

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