[LBS] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -15.04%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 372,758 528,889 410,371 409,022 441,841 253,958 265,921 25.17%
PBT 43,201 63,198 52,949 54,263 72,493 33,950 25,233 42.97%
Tax -14,873 -24,034 -19,763 -20,465 -26,106 -13,938 -5,848 86.00%
NP 28,328 39,164 33,186 33,798 46,387 20,012 19,385 28.68%
-
NP to SH 25,646 35,350 35,127 30,161 35,499 18,135 16,280 35.27%
-
Tax Rate 34.43% 38.03% 37.32% 37.71% 36.01% 41.05% 23.18% -
Total Cost 344,430 489,725 377,185 375,224 395,454 233,946 246,536 24.89%
-
Net Worth 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1.38%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,387,065 1,388,157 1,372,789 1,326,261 1,327,282 1,343,027 1,358,644 1.38%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.60% 7.40% 8.09% 8.26% 10.50% 7.88% 7.29% -
ROE 1.85% 2.55% 2.56% 2.27% 2.67% 1.35% 1.20% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 23.92 33.91 26.31 26.21 28.30 16.26 17.03 25.34%
EPS 1.25 1.78 2.25 1.45 1.88 0.88 1.04 13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.88 0.85 0.85 0.86 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 23.59 33.47 25.97 25.88 27.96 16.07 16.83 25.16%
EPS 1.62 2.24 2.22 1.91 2.25 1.15 1.03 35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8778 0.8784 0.8687 0.8393 0.8399 0.8499 0.8598 1.38%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.42 0.395 0.425 0.49 0.515 0.46 0.465 -
P/RPS 1.76 1.16 1.62 1.87 1.82 2.83 2.73 -25.31%
P/EPS 25.52 17.43 18.87 25.35 22.65 39.61 44.61 -31.01%
EY 3.92 5.74 5.30 3.94 4.41 2.52 2.24 45.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.48 0.58 0.61 0.53 0.53 -7.67%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 21/11/22 22/08/22 18/05/22 24/02/22 23/11/21 30/08/21 -
Price 0.41 0.405 0.42 0.465 0.495 0.52 0.435 -
P/RPS 1.71 1.19 1.60 1.77 1.75 3.20 2.55 -23.33%
P/EPS 24.92 17.87 18.65 24.06 21.77 44.78 41.73 -29.01%
EY 4.01 5.60 5.36 4.16 4.59 2.23 2.40 40.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.48 0.55 0.58 0.60 0.50 -5.39%

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