[LBS] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.81%
YoY- -21.85%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,077,282 1,092,913 1,145,427 1,297,915 1,325,205 1,200,933 1,223,031 -8.07%
PBT 129,649 117,944 119,785 145,890 158,007 157,003 155,296 -11.28%
Tax -55,055 -51,960 -51,667 -60,865 -65,487 -71,595 -70,630 -15.23%
NP 74,594 65,984 68,118 85,025 92,520 85,408 84,666 -8.06%
-
NP to SH 50,615 50,142 51,053 62,326 70,672 69,877 72,953 -21.54%
-
Tax Rate 42.46% 44.05% 43.13% 41.72% 41.45% 45.60% 45.48% -
Total Cost 1,002,688 1,026,929 1,077,309 1,212,890 1,232,685 1,115,525 1,138,365 -8.07%
-
Net Worth 1,367,742 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 0.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,367,742 1,329,741 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 0.56%
NOSH 1,569,245 1,569,239 1,567,111 1,567,111 1,567,111 1,567,111 1,559,386 0.41%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.92% 6.04% 5.95% 6.55% 6.98% 7.11% 6.92% -
ROE 3.70% 3.77% 3.77% 4.57% 5.10% 5.15% 5.38% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.10 71.51 75.22 84.75 85.17 77.05 78.46 -7.20%
EPS 3.29 3.28 3.35 4.07 4.54 4.48 4.68 -20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.89 0.89 0.89 0.87 0.87 1.51%
Adjusted Per Share Value based on latest NOSH - 1,567,111
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 68.17 69.16 72.48 82.13 83.86 76.00 77.40 -8.08%
EPS 3.20 3.17 3.23 3.94 4.47 4.42 4.62 -21.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8655 0.8415 0.8576 0.8625 0.8763 0.8581 0.8582 0.56%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.42 0.385 0.37 0.37 0.495 0.495 0.515 -
P/RPS 0.60 0.54 0.49 0.44 0.58 0.64 0.66 -6.12%
P/EPS 12.75 11.74 11.04 9.09 10.90 11.04 11.00 10.29%
EY 7.84 8.52 9.06 11.00 9.18 9.06 9.09 -9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.42 0.42 0.56 0.57 0.59 -14.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 27/08/20 30/06/20 27/02/20 25/11/19 30/08/19 -
Price 0.41 0.39 0.475 0.37 0.475 0.495 0.525 -
P/RPS 0.58 0.55 0.63 0.44 0.56 0.64 0.67 -9.12%
P/EPS 12.45 11.89 14.17 9.09 10.46 11.04 11.22 7.14%
EY 8.03 8.41 7.06 11.00 9.56 9.06 8.91 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.53 0.42 0.53 0.57 0.60 -16.16%

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