[LBS] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.37%
YoY- 56.62%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,842,143 1,661,898 1,515,192 1,279,592 1,145,427 1,223,031 1,303,566 5.92%
PBT 248,857 218,302 213,655 171,510 119,785 155,296 177,873 5.75%
Tax -84,860 -77,701 -80,272 -60,280 -51,667 -70,630 -71,929 2.79%
NP 163,997 140,601 133,383 111,230 68,118 84,666 105,944 7.54%
-
NP to SH 141,933 124,502 118,922 79,959 51,053 72,953 94,063 7.09%
-
Tax Rate 34.10% 35.59% 37.57% 35.15% 43.13% 45.48% 40.44% -
Total Cost 1,678,146 1,521,297 1,381,809 1,168,362 1,077,309 1,138,365 1,197,622 5.77%
-
Net Worth 1,512,495 1,437,118 1,372,789 1,358,644 1,355,251 1,356,232 1,106,967 5.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 133 -
Div Payout % - - - - - - 0.14% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,512,495 1,437,118 1,372,789 1,358,644 1,355,251 1,356,232 1,106,967 5.33%
NOSH 1,580,245 1,569,245 1,569,245 1,569,245 1,567,111 1,559,386 1,558,030 0.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.90% 8.46% 8.80% 8.69% 5.95% 6.92% 8.13% -
ROE 9.38% 8.66% 8.66% 5.89% 3.77% 5.38% 8.50% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 119.36 107.55 97.13 81.94 75.22 78.46 101.27 2.77%
EPS 9.20 8.06 7.62 5.12 3.35 4.68 7.31 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.98 0.93 0.88 0.87 0.89 0.87 0.86 2.19%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 116.57 105.17 95.88 80.97 72.48 77.40 82.49 5.92%
EPS 8.98 7.88 7.53 5.06 3.23 4.62 5.95 7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.9571 0.9094 0.8687 0.8598 0.8576 0.8582 0.7005 5.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.72 0.425 0.425 0.465 0.37 0.515 0.875 -
P/RPS 0.60 0.40 0.44 0.57 0.49 0.66 0.86 -5.81%
P/EPS 7.83 5.27 5.58 9.08 11.04 11.00 11.97 -6.82%
EY 12.77 18.96 17.94 11.01 9.06 9.09 8.35 7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.73 0.46 0.48 0.53 0.42 0.59 1.02 -5.41%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 21/08/23 22/08/22 30/08/21 27/08/20 30/08/19 29/08/18 -
Price 0.675 0.54 0.42 0.435 0.475 0.525 0.895 -
P/RPS 0.57 0.50 0.43 0.53 0.63 0.67 0.88 -6.97%
P/EPS 7.34 6.70 5.51 8.50 14.17 11.22 12.25 -8.17%
EY 13.62 14.92 18.15 11.77 7.06 8.91 8.17 8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.69 0.58 0.48 0.50 0.53 0.60 1.04 -6.60%

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