[LBS] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 89.37%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,748,051 1,842,143 1,785,684 1,828,456 1,604,494 1,661,898 1,696,876 1.99%
PBT 399,508 248,857 238,562 240,215 218,705 218,302 214,071 51.40%
Tax -108,260 -84,860 -80,737 -81,225 -72,531 -77,701 -77,021 25.40%
NP 291,248 163,997 157,825 158,990 146,174 140,601 137,050 65.06%
-
NP to SH 268,780 141,933 140,305 140,271 129,366 124,502 126,618 64.94%
-
Tax Rate 27.10% 34.10% 33.84% 33.81% 33.16% 35.59% 35.98% -
Total Cost 1,456,803 1,678,146 1,627,859 1,669,466 1,458,320 1,521,297 1,559,826 -4.44%
-
Net Worth 1,699,748 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 13.26%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 42,089 - - - - - - -
Div Payout % 15.66% - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,699,748 1,512,495 1,478,125 1,465,637 1,435,597 1,437,118 1,409,317 13.26%
NOSH 1,618,808 1,580,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 2.08%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 16.66% 8.90% 8.84% 8.70% 9.11% 8.46% 8.08% -
ROE 15.81% 9.38% 9.49% 9.57% 9.01% 8.66% 8.98% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 107.98 119.36 115.98 118.52 103.94 107.55 109.57 -0.96%
EPS 16.60 9.20 9.11 9.09 8.38 8.06 8.18 60.08%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.96 0.95 0.93 0.93 0.91 9.98%
Adjusted Per Share Value based on latest NOSH - 1,618,808
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 107.98 113.80 110.31 112.95 99.12 102.66 104.82 1.99%
EPS 16.60 8.77 8.67 8.67 7.99 7.69 7.82 64.94%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.9343 0.9131 0.9054 0.8868 0.8878 0.8706 13.26%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.65 0.72 0.72 0.575 0.565 0.425 0.40 -
P/RPS 0.60 0.60 0.62 0.49 0.54 0.40 0.37 37.90%
P/EPS 3.91 7.83 7.90 6.32 6.74 5.27 4.89 -13.81%
EY 25.54 12.77 12.66 15.81 14.83 18.96 20.44 15.96%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.75 0.61 0.61 0.46 0.44 25.60%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 22/08/24 21/05/24 21/02/24 21/11/23 21/08/23 25/05/23 -
Price 0.545 0.675 0.72 0.65 0.55 0.54 0.405 -
P/RPS 0.50 0.57 0.62 0.55 0.53 0.50 0.37 22.16%
P/EPS 3.28 7.34 7.90 7.15 6.56 6.70 4.95 -23.93%
EY 30.47 13.62 12.66 13.99 15.24 14.92 20.19 31.47%
DY 4.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.69 0.75 0.68 0.59 0.58 0.45 10.08%

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