[LBS] QoQ 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- 18.91%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 596,720 471,485 375,393 384,858 372,758 528,889 410,371 28.26%
PBT 64,711 63,601 57,180 54,723 43,201 63,198 52,949 14.26%
Tax -23,567 -18,864 -20,443 -18,351 -14,873 -24,034 -19,763 12.41%
NP 41,144 44,737 36,737 36,372 28,328 39,164 33,186 15.36%
-
NP to SH 36,551 40,214 33,011 30,495 25,646 35,350 35,127 2.67%
-
Tax Rate 36.42% 29.66% 35.75% 33.53% 34.43% 38.03% 37.32% -
Total Cost 555,576 426,748 338,656 348,486 344,430 489,725 377,185 29.36%
-
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 6.90% 9.49% 9.79% 9.45% 7.60% 7.40% 8.09% -
ROE 2.49% 2.80% 2.30% 2.16% 1.85% 2.55% 2.56% -
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 38.68 30.54 24.29 24.85 23.92 33.91 26.31 29.20%
EPS 1.97 2.11 2.14 1.48 1.25 1.78 2.25 -8.45%
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 37.76 29.84 23.76 24.35 23.59 33.47 25.97 28.25%
EPS 2.31 2.54 2.09 1.93 1.62 2.24 2.22 2.67%
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 1.49 1.85 1.75 1.61 1.76 1.16 1.62 -5.40%
P/EPS 24.27 21.69 19.89 20.31 25.52 17.43 18.87 18.21%
EY 4.12 4.61 5.03 4.92 3.92 5.74 5.30 -15.41%
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 1.68 1.80 2.22 1.63 1.71 1.19 1.60 3.29%
P/EPS 27.44 21.11 25.28 20.57 24.92 17.87 18.65 29.27%
EY 3.64 4.74 3.96 4.86 4.01 5.60 5.36 -22.68%
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