[LBS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 95.75%
YoY- 93.17%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 596,720 372,758 441,841 275,469 291,100 166,828 406,724 6.59%
PBT 64,711 43,201 72,493 49,695 37,990 36,986 49,499 4.56%
Tax -23,567 -14,873 -26,106 -17,071 -13,976 -20,084 -23,773 -0.14%
NP 41,144 28,328 46,387 32,624 24,014 16,902 25,726 8.13%
-
NP to SH 36,551 25,646 35,499 18,377 17,904 17,109 24,316 7.02%
-
Tax Rate 36.42% 34.43% 36.01% 34.35% 36.79% 54.30% 48.03% -
Total Cost 555,576 344,430 395,454 242,845 267,086 149,926 380,998 6.48%
-
Net Worth 1,465,637 1,387,065 1,327,282 1,367,742 1,384,816 1,238,813 1,275,459 2.34%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 133 -
Div Payout % - - - - - - 0.55% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,465,637 1,387,065 1,327,282 1,367,742 1,384,816 1,238,813 1,275,459 2.34%
NOSH 1,569,245 1,569,245 1,569,245 1,569,245 1,567,111 1,559,026 685,974 14.78%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.90% 7.60% 10.50% 11.84% 8.25% 10.13% 6.33% -
ROE 2.49% 1.85% 2.67% 1.34% 1.29% 1.38% 1.91% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.68 23.92 28.30 17.92 18.71 11.72 60.91 -7.28%
EPS 1.97 1.25 1.88 0.79 0.75 0.73 3.64 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.95 0.89 0.85 0.89 0.89 0.87 1.91 -10.98%
Adjusted Per Share Value based on latest NOSH - 1,569,245
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.86 23.03 27.29 17.02 17.98 10.31 25.12 6.59%
EPS 2.26 1.58 2.19 1.14 1.11 1.06 1.50 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.9054 0.8568 0.8199 0.8449 0.8555 0.7653 0.7879 2.34%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.575 0.42 0.515 0.42 0.495 0.64 2.35 -
P/RPS 1.49 1.76 1.82 2.34 2.65 5.46 3.86 -14.66%
P/EPS 24.27 25.52 22.65 35.12 43.02 53.27 64.54 -15.03%
EY 4.12 3.92 4.41 2.85 2.32 1.88 1.55 17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.61 0.47 0.61 0.47 0.56 0.74 1.23 -11.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 21/02/23 24/02/22 25/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.65 0.41 0.495 0.41 0.475 0.68 1.02 -
P/RPS 1.68 1.71 1.75 2.29 2.54 5.80 1.67 0.09%
P/EPS 27.44 24.92 21.77 34.29 41.28 56.59 28.01 -0.34%
EY 3.64 4.01 4.59 2.92 2.42 1.77 3.57 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.68 0.46 0.58 0.46 0.53 0.78 0.53 4.23%

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