LBS Bina Group Berhad (KLSE: LBS)
Malaysia
· Delayed Price · Currency is MYR 0.530
-0.010 (-1.85%)
At close: Dec 20, 2024
LBS Bina Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,759 | 1,830 | 1,724 | 1,366 | 1,096 | 1,325 | Upgrade
|
| Revenue Growth (YoY) | 10.32% | 6.14% | 26.22% | 24.58% | -17.27% | 18.11% | Upgrade
|
| Cost of Revenue | 1,217 | 1,304 | 1,240 | 920.99 | 752.63 | 954.01 | Upgrade
|
| Gross Profit | 541.58 | 525.43 | 483.84 | 444.77 | 343.7 | 371.25 | Upgrade
|
| Selling, General & Admin | 264.11 | 232.16 | 224.01 | 195.34 | 162.55 | 178.95 | Upgrade
|
| Other Operating Expenses | -15.98 | -15.98 | -19.08 | -10.82 | -24.55 | -22.58 | Upgrade
|
| Operating Expenses | 248.13 | 216.17 | 204.93 | 184.52 | 138 | 156.37 | Upgrade
|
| Operating Income | 293.45 | 309.26 | 278.91 | 260.25 | 205.7 | 214.88 | Upgrade
|
| Interest Expense | -67.39 | -66.64 | -59.52 | -61.49 | -67.54 | -60.39 | Upgrade
|
| Interest & Investment Income | 12.55 | 7.37 | 4.15 | 3.04 | - | - | Upgrade
|
| Earnings From Equity Investments | 0.3 | 0.51 | 0.08 | 0.13 | 0.09 | 0.04 | Upgrade
|
| Other Non Operating Income (Expenses) | 167.49 | - | - | - | - | -0.12 | Upgrade
|
| EBT Excluding Unusual Items | 406.4 | 250.49 | 223.62 | 201.93 | 138.25 | 154.41 | Upgrade
|
| Impairment of Goodwill | -10.7 | -10.7 | -6.69 | -25.12 | -15.21 | -0.34 | Upgrade
|
| Pretax Income | 395.7 | 239.79 | 216.93 | 176.81 | 123.04 | 154.06 | Upgrade
|
| Income Tax Expense | 109.13 | 80.36 | 79.41 | 61.89 | 56.3 | 65.49 | Upgrade
|
| Earnings From Continuing Operations | 286.57 | 159.42 | 137.51 | 114.92 | 66.74 | 88.58 | Upgrade
|
| Earnings From Discontinued Operations | 4.01 | - | - | - | - | - | Upgrade
|
| Net Income to Company | 290.58 | 159.42 | 137.51 | 114.92 | 66.74 | 88.58 | Upgrade
|
| Minority Interest in Earnings | -21.09 | -18.45 | -8.98 | -19.3 | -22.99 | -21.07 | Upgrade
|
| Net Income | 269.49 | 140.98 | 128.54 | 95.62 | 43.74 | 67.51 | Upgrade
|
| Preferred Dividends & Other Adjustments | 17.56 | 21.43 | 21.4 | 15.05 | 10.67 | 6.29 | Upgrade
|
| Net Income to Common | 251.92 | 119.55 | 107.14 | 80.57 | 33.07 | 61.22 | Upgrade
|
| Net Income Growth | 104.74% | 9.68% | 34.43% | 118.60% | -35.21% | -21.09% | Upgrade
|
| Shares Outstanding (Basic) | 1,544 | 1,543 | 1,559 | 1,562 | 1,537 | 1,556 | Upgrade
|
| Shares Outstanding (Diluted) | 1,544 | 1,543 | 1,559 | 1,562 | 1,537 | 1,571 | Upgrade
|
| Shares Change (YoY) | -0.18% | -1.01% | -0.20% | 1.61% | -2.18% | 7.40% | Upgrade
|
| EPS (Basic) | 0.16 | 0.08 | 0.07 | 0.05 | 0.02 | 0.04 | Upgrade
|
| EPS (Diluted) | 0.16 | 0.08 | 0.07 | 0.05 | 0.02 | 0.04 | Upgrade
|
| EPS Growth | 130.11% | 12.79% | 33.15% | 139.99% | -44.87% | -27.64% | Upgrade
|
| Free Cash Flow | 279.96 | 648.85 | 403.97 | 45.6 | 45.07 | 245.55 | Upgrade
|
| Free Cash Flow Per Share | 0.18 | 0.42 | 0.26 | 0.03 | 0.03 | 0.16 | Upgrade
|
| Dividend Per Share | 0.013 | 0.027 | 0.025 | 0.018 | 0.015 | - | Upgrade
|
| Dividend Growth | -48.08% | 10.20% | 32.43% | 27.59% | - | - | Upgrade
|
| Gross Margin | 30.80% | 28.72% | 28.07% | 32.57% | 31.35% | 28.01% | Upgrade
|
| Operating Margin | 16.69% | 16.90% | 16.18% | 19.06% | 18.76% | 16.21% | Upgrade
|
| Profit Margin | 14.32% | 6.53% | 6.21% | 5.90% | 3.02% | 4.62% | Upgrade
|
| Free Cash Flow Margin | 15.92% | 35.46% | 23.43% | 3.34% | 4.11% | 18.53% | Upgrade
|
| EBITDA | 312.59 | 325.17 | 294.39 | 275.35 | 219.09 | 228.26 | Upgrade
|
| EBITDA Margin | 17.77% | 17.77% | 17.08% | 20.16% | 19.98% | 17.22% | Upgrade
|
| D&A For EBITDA | 19.14 | 15.91 | 15.47 | 15.11 | 13.39 | 13.39 | Upgrade
|
| EBIT | 293.45 | 309.26 | 278.91 | 260.25 | 205.7 | 214.88 | Upgrade
|
| EBIT Margin | 16.69% | 16.90% | 16.18% | 19.05% | 18.76% | 16.21% | Upgrade
|
| Effective Tax Rate | 27.58% | 33.51% | 36.61% | 35.00% | 45.76% | 42.51% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.