Highlights

[LBS] QoQ Quarter Result on 2020-06-30 [#2]

Stock [LBS]: LBS BINA GROUP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -70.55%    YoY -     -80.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 166,890 299,273 291,100 388,164 319,378 326,563 166,828 0.02%
  QoQ % -44.23% 2.81% -25.01% 21.54% -2.20% 95.75% -
  Horiz. % 100.04% 179.39% 174.49% 232.67% 191.44% 195.75% 100.00%
PBT 11,997 24,475 37,990 45,323 38,102 36,592 36,986 -52.82%
  QoQ % -50.98% -35.58% -16.18% 18.95% 4.13% -1.07% -
  Horiz. % 32.44% 66.17% 102.71% 122.54% 103.02% 98.93% 100.00%
Tax -7,885 -12,922 -13,976 -16,884 -17,083 -17,544 -20,084 -46.41%
  QoQ % 38.98% 7.54% 17.22% 1.16% 2.63% 12.65% -
  Horiz. % 39.26% 64.34% 69.59% 84.07% 85.06% 87.35% 100.00%
NP 4,112 11,553 24,014 28,439 21,019 19,048 16,902 -61.06%
  QoQ % -64.41% -51.89% -15.56% 35.30% 10.35% 12.70% -
  Horiz. % 24.33% 68.35% 142.08% 168.26% 124.36% 112.70% 100.00%
NP to SH 2,750 9,338 17,904 21,061 14,023 17,684 17,109 -70.47%
  QoQ % -70.55% -47.84% -14.99% 50.19% -20.70% 3.36% -
  Horiz. % 16.07% 54.58% 104.65% 123.10% 81.96% 103.36% 100.00%
Tax Rate 65.72 % 52.80 % 36.79 % 37.25 % 44.83 % 47.94 % 54.30 % 13.58%
  QoQ % 24.47% 43.52% -1.23% -16.91% -6.49% -11.71% -
  Horiz. % 121.03% 97.24% 67.75% 68.60% 82.56% 88.29% 100.00%
Total Cost 162,778 287,720 267,086 359,725 298,359 307,515 149,926 5.64%
  QoQ % -43.42% 7.73% -25.75% 20.57% -2.98% 105.11% -
  Horiz. % 108.57% 191.91% 178.15% 239.94% 199.00% 205.11% 100.00%
Net Worth 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 6.18%
  QoQ % -0.57% -1.58% 2.12% -0.01% -0.00% 9.48% -
  Horiz. % 109.40% 110.02% 111.79% 109.46% 109.48% 109.48% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,355,251 1,363,003 1,384,816 1,356,042 1,356,232 1,356,269 1,238,813 6.18%
  QoQ % -0.57% -1.58% 2.12% -0.01% -0.00% 9.48% -
  Horiz. % 109.40% 110.02% 111.79% 109.46% 109.48% 109.48% 100.00%
NOSH 1,522,754 1,531,465 1,555,974 1,558,669 1,558,888 1,558,930 1,423,924 4.58%
  QoQ % -0.57% -1.58% -0.17% -0.01% -0.00% 9.48% -
  Horiz. % 106.94% 107.55% 109.27% 109.46% 109.48% 109.48% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.46 % 3.86 % 8.25 % 7.33 % 6.58 % 5.83 % 10.13 % -61.11%
  QoQ % -36.27% -53.21% 12.55% 11.40% 12.86% -42.45% -
  Horiz. % 24.28% 38.10% 81.44% 72.36% 64.96% 57.55% 100.00%
ROE 0.20 % 0.69 % 1.29 % 1.55 % 1.03 % 1.30 % 1.38 % -72.44%
  QoQ % -71.01% -46.51% -16.77% 50.49% -20.77% -5.80% -
  Horiz. % 14.49% 50.00% 93.48% 112.32% 74.64% 94.20% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.96 19.54 18.71 24.90 20.49 20.95 11.72 -4.38%
  QoQ % -43.91% 4.44% -24.86% 21.52% -2.20% 78.75% -
  Horiz. % 93.52% 166.72% 159.64% 212.46% 174.83% 178.75% 100.00%
EPS 0.18 0.61 0.75 1.35 0.90 1.13 0.73 -60.71%
  QoQ % -70.49% -18.67% -44.44% 50.00% -20.35% 54.79% -
  Horiz. % 24.66% 83.56% 102.74% 184.93% 123.29% 154.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 0.8900 0.8900 0.8700 0.8700 0.8700 0.8700 1.53%
  QoQ % 0.00% 0.00% 2.30% 0.00% 0.00% 0.00% -
  Horiz. % 102.30% 102.30% 102.30% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,569,245
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.64 19.07 18.55 24.74 20.35 20.81 10.63 0.06%
  QoQ % -44.21% 2.80% -25.02% 21.57% -2.21% 95.77% -
  Horiz. % 100.09% 179.40% 174.51% 232.74% 191.44% 195.77% 100.00%
EPS 0.18 0.60 1.14 1.34 0.89 1.13 1.09 -69.93%
  QoQ % -70.00% -47.37% -14.93% 50.56% -21.24% 3.67% -
  Horiz. % 16.51% 55.05% 104.59% 122.94% 81.65% 103.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8636 0.8686 0.8825 0.8641 0.8643 0.8643 0.7894 6.18%
  QoQ % -0.58% -1.58% 2.13% -0.02% 0.00% 9.49% -
  Horiz. % 109.40% 110.03% 111.79% 109.46% 109.49% 109.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3700 0.3700 0.4950 0.4950 0.5150 0.6350 0.6400 -
P/RPS 3.38 1.89 2.65 1.99 2.51 3.03 5.46 -27.39%
  QoQ % 78.84% -28.68% 33.17% -20.72% -17.16% -44.51% -
  Horiz. % 61.90% 34.62% 48.53% 36.45% 45.97% 55.49% 100.00%
P/EPS 204.88 60.68 43.02 36.63 57.25 55.98 53.27 145.68%
  QoQ % 237.64% 41.05% 17.44% -36.02% 2.27% 5.09% -
  Horiz. % 384.61% 113.91% 80.76% 68.76% 107.47% 105.09% 100.00%
EY 0.49 1.65 2.32 2.73 1.75 1.79 1.88 -59.23%
  QoQ % -70.30% -28.88% -15.02% 56.00% -2.23% -4.79% -
  Horiz. % 26.06% 87.77% 123.40% 145.21% 93.09% 95.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.42 0.56 0.57 0.59 0.73 0.74 -31.47%
  QoQ % 0.00% -25.00% -1.75% -3.39% -19.18% -1.35% -
  Horiz. % 56.76% 56.76% 75.68% 77.03% 79.73% 98.65% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 25/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.4750 0.3700 0.4750 0.4950 0.5250 0.5200 0.6800 -
P/RPS 4.33 1.89 2.54 1.99 2.56 2.48 5.80 -17.72%
  QoQ % 129.10% -25.59% 27.64% -22.27% 3.23% -57.24% -
  Horiz. % 74.66% 32.59% 43.79% 34.31% 44.14% 42.76% 100.00%
P/EPS 263.02 60.68 41.28 36.63 58.36 45.84 56.59 178.77%
  QoQ % 333.45% 47.00% 12.69% -37.23% 27.31% -19.00% -
  Horiz. % 464.78% 107.23% 72.95% 64.73% 103.13% 81.00% 100.00%
EY 0.38 1.65 2.42 2.73 1.71 2.18 1.77 -64.18%
  QoQ % -76.97% -31.82% -11.36% 59.65% -21.56% 23.16% -
  Horiz. % 21.47% 93.22% 136.72% 154.24% 96.61% 123.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.42 0.53 0.57 0.60 0.60 0.78 -22.73%
  QoQ % 26.19% -20.75% -7.02% -5.00% 0.00% -23.08% -
  Horiz. % 67.95% 53.85% 67.95% 73.08% 76.92% 76.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

492  204  563  1192 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.750.00 
 MGRC 0.61+0.03 
 ESCERAM 0.645+0.005 
 ASB 0.18-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS