[LBS] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 66.42%
YoY- -22.4%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,348,282 922,431 801,813 1,034,105 955,130 955,414 671,349 12.31%
PBT 170,410 112,283 79,954 120,017 123,822 140,780 89,932 11.23%
Tax -64,262 -39,970 -37,984 -51,511 -45,988 -53,475 -32,014 12.30%
NP 106,148 72,313 41,970 68,506 77,834 87,305 57,918 10.61%
-
NP to SH 100,638 59,567 32,239 52,768 68,001 79,087 57,473 9.78%
-
Tax Rate 37.71% 35.60% 47.51% 42.92% 37.14% 37.98% 35.60% -
Total Cost 1,242,134 850,118 759,843 965,599 877,296 868,109 613,431 12.47%
-
Net Worth 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,293,789 1,036,116 4.99%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 34,346 -
Div Payout % - - - - - - 59.76% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,388,157 1,343,027 1,329,741 1,356,042 1,199,356 1,293,789 1,036,116 4.99%
NOSH 1,569,245 1,569,245 1,569,239 1,567,111 1,559,026 663,481 572,440 18.29%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.87% 7.84% 5.23% 6.62% 8.15% 9.14% 8.63% -
ROE 7.25% 4.44% 2.42% 3.89% 5.67% 6.11% 5.55% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 86.44 59.07 52.46 66.35 67.69 144.00 117.28 -4.95%
EPS 5.48 3.25 1.82 3.39 4.93 11.92 10.04 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.89 0.86 0.87 0.87 0.85 1.95 1.81 -11.15%
Adjusted Per Share Value based on latest NOSH - 1,567,111
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 85.32 58.37 50.74 65.44 60.44 60.46 42.48 12.31%
EPS 6.37 3.77 2.04 3.34 4.30 5.00 3.64 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
NAPS 0.8784 0.8499 0.8415 0.8581 0.759 0.8187 0.6557 4.99%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.395 0.46 0.385 0.495 0.81 1.79 1.78 -
P/RPS 0.46 0.78 0.73 0.75 1.20 1.24 1.52 -18.05%
P/EPS 6.12 12.06 18.25 14.62 16.81 15.02 17.73 -16.23%
EY 16.33 8.29 5.48 6.84 5.95 6.66 5.64 19.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.37 -
P/NAPS 0.44 0.53 0.44 0.57 0.95 0.92 0.98 -12.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 23/11/21 30/11/20 25/11/19 30/11/18 27/11/17 29/11/16 -
Price 0.405 0.52 0.39 0.495 0.70 2.18 1.68 -
P/RPS 0.47 0.88 0.74 0.75 1.03 1.51 1.43 -16.91%
P/EPS 6.28 13.63 18.49 14.62 14.52 18.29 16.73 -15.06%
EY 15.93 7.34 5.41 6.84 6.88 5.47 5.98 17.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.46 0.60 0.45 0.57 0.82 1.12 0.93 -11.06%

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