[LBS] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 31.24%
YoY- 6.58%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,364,272 1,197,900 1,279,592 1,180,561 1,077,282 1,092,913 1,145,427 12.32%
PBT 184,776 161,978 171,510 158,274 129,649 117,944 119,785 33.39%
Tax -66,076 -57,041 -60,280 -62,317 -55,055 -51,960 -51,667 17.76%
NP 118,700 104,937 111,230 95,957 74,594 65,984 68,118 44.66%
-
NP to SH 95,066 77,944 79,959 66,429 50,615 50,142 51,053 51.18%
-
Tax Rate 35.76% 35.22% 35.15% 39.37% 42.46% 44.05% 43.13% -
Total Cost 1,245,572 1,092,963 1,168,362 1,084,604 1,002,688 1,026,929 1,077,309 10.12%
-
Net Worth 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 1,355,251 -1.37%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,327,282 1,343,027 1,358,644 1,343,027 1,367,742 1,329,741 1,355,251 -1.37%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,569,245 1,569,239 1,567,111 0.09%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.70% 8.76% 8.69% 8.13% 6.92% 6.04% 5.95% -
ROE 7.16% 5.80% 5.89% 4.95% 3.70% 3.77% 3.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 87.37 76.71 81.94 75.60 70.10 71.51 75.22 10.46%
EPS 6.09 4.99 5.12 4.25 3.29 3.28 3.35 48.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.87 0.86 0.89 0.87 0.89 -3.01%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.33 75.80 80.97 74.71 68.17 69.16 72.48 12.32%
EPS 6.02 4.93 5.06 4.20 3.20 3.17 3.23 51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.8499 0.8598 0.8499 0.8655 0.8415 0.8576 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.46 0.465 0.475 0.42 0.385 0.37 -
P/RPS 0.59 0.60 0.57 0.63 0.60 0.54 0.49 13.14%
P/EPS 8.46 9.22 9.08 11.17 12.75 11.74 11.04 -16.21%
EY 11.82 10.85 11.01 8.96 7.84 8.52 9.06 19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.53 0.55 0.47 0.44 0.42 28.16%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 30/08/21 20/05/21 25/02/21 30/11/20 27/08/20 -
Price 0.495 0.52 0.435 0.45 0.41 0.39 0.475 -
P/RPS 0.57 0.68 0.53 0.60 0.58 0.55 0.63 -6.43%
P/EPS 8.13 10.42 8.50 10.58 12.45 11.89 14.17 -30.88%
EY 12.30 9.60 11.77 9.45 8.03 8.41 7.06 44.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.50 0.52 0.46 0.45 0.53 6.17%

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