Lbs Bina Group Bhd
KLSE:LBS
Balance Sheet
Balance Sheet Decomposition
Lbs Bina Group Bhd
Lbs Bina Group Bhd
Balance Sheet
Lbs Bina Group Bhd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
14
|
6
|
10
|
8
|
45
|
40
|
23
|
16
|
14
|
13
|
33
|
20
|
79
|
82
|
106
|
107
|
104
|
78
|
113
|
0
|
0
|
0
|
156
|
220
|
|
| Cash |
14
|
6
|
10
|
8
|
45
|
40
|
23
|
16
|
14
|
13
|
33
|
20
|
79
|
82
|
106
|
107
|
104
|
78
|
113
|
0
|
0
|
0
|
156
|
220
|
|
| Short-Term Investments |
1
|
2
|
12
|
36
|
10
|
33
|
57
|
46
|
52
|
29
|
27
|
0
|
153
|
188
|
72
|
49
|
32
|
42
|
68
|
21
|
24
|
25
|
73
|
156
|
|
| Total Receivables |
67
|
81
|
144
|
303
|
357
|
276
|
293
|
250
|
260
|
210
|
361
|
290
|
365
|
344
|
334
|
708
|
1 011
|
946
|
844
|
775
|
1 032
|
1 051
|
764
|
725
|
|
| Accounts Receivables |
57
|
54
|
87
|
121
|
140
|
155
|
194
|
157
|
152
|
73
|
135
|
159
|
174
|
249
|
196
|
660
|
964
|
920
|
803
|
748
|
1 005
|
997
|
708
|
659
|
|
| Other Receivables |
9
|
27
|
56
|
182
|
217
|
122
|
99
|
93
|
108
|
137
|
226
|
131
|
191
|
95
|
138
|
48
|
47
|
27
|
40
|
26
|
27
|
53
|
56
|
67
|
|
| Inventory |
131
|
72
|
152
|
173
|
203
|
157
|
248
|
138
|
148
|
125
|
88
|
83
|
260
|
397
|
514
|
554
|
736
|
836
|
825
|
912
|
982
|
541
|
562
|
699
|
|
| Other Current Assets |
4
|
25
|
32
|
46
|
27
|
39
|
46
|
18
|
18
|
28
|
81
|
535
|
69
|
213
|
305
|
143
|
210
|
189
|
189
|
304
|
338
|
388
|
639
|
450
|
|
| Total Current Assets |
218
|
186
|
350
|
567
|
642
|
545
|
667
|
468
|
491
|
404
|
589
|
928
|
926
|
1 224
|
1 332
|
1 561
|
2 092
|
2 091
|
2 038
|
2 140
|
2 488
|
2 109
|
2 195
|
2 250
|
|
| PP&E Net |
15
|
15
|
16
|
17
|
17
|
11
|
22
|
94
|
87
|
213
|
221
|
17
|
216
|
215
|
247
|
266
|
274
|
399
|
438
|
475
|
444
|
419
|
431
|
286
|
|
| PP&E Gross |
15
|
15
|
16
|
17
|
17
|
11
|
22
|
94
|
87
|
213
|
221
|
17
|
216
|
215
|
247
|
266
|
274
|
399
|
438
|
475
|
444
|
419
|
431
|
286
|
|
| Accumulated Depreciation |
3
|
6
|
6
|
7
|
8
|
8
|
9
|
78
|
83
|
95
|
114
|
13
|
163
|
0
|
231
|
250
|
252
|
264
|
41
|
49
|
65
|
79
|
92
|
110
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
164
|
155
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
4
|
9
|
39
|
46
|
48
|
92
|
91
|
90
|
127
|
121
|
103
|
94
|
87
|
84
|
126
|
115
|
114
|
113
|
98
|
73
|
66
|
56
|
56
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
39
|
36
|
25
|
24
|
48
|
46
|
39
|
233
|
160
|
100
|
0
|
0
|
1
|
3
|
4
|
3
|
3
|
6
|
3
|
|
| Long-Term Investments |
9
|
11
|
14
|
12
|
12
|
17
|
4
|
4
|
4
|
9
|
9
|
10
|
148
|
184
|
143
|
164
|
146
|
246
|
217
|
151
|
165
|
195
|
193
|
190
|
|
| Other Long-Term Assets |
255
|
367
|
353
|
442
|
443
|
445
|
468
|
456
|
420
|
483
|
485
|
338
|
393
|
351
|
515
|
731
|
1 334
|
1 520
|
1 479
|
1 258
|
1 222
|
1 373
|
1 390
|
1 562
|
|
| Other Assets |
0
|
4
|
9
|
39
|
46
|
48
|
92
|
91
|
90
|
127
|
121
|
103
|
94
|
87
|
84
|
126
|
115
|
114
|
113
|
98
|
73
|
66
|
56
|
56
|
|
| Total Assets |
497
N/A
|
583
+17%
|
742
+27%
|
1 077
+45%
|
1 159
+8%
|
1 104
-5%
|
1 289
+17%
|
1 302
+1%
|
1 271
-2%
|
1 284
+1%
|
1 470
+14%
|
1 435
-2%
|
2 010
+40%
|
2 220
+10%
|
2 422
+9%
|
2 849
+18%
|
3 961
+39%
|
4 373
+10%
|
4 290
-2%
|
4 126
-4%
|
4 395
+7%
|
4 165
-5%
|
4 270
+3%
|
4 347
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
62
|
72
|
146
|
200
|
195
|
179
|
155
|
90
|
150
|
146
|
130
|
165
|
203
|
517
|
322
|
314
|
548
|
546
|
517
|
453
|
508
|
415
|
481
|
491
|
|
| Accrued Liabilities |
3
|
2
|
4
|
2
|
3
|
6
|
7
|
8
|
8
|
5
|
9
|
12
|
52
|
0
|
176
|
224
|
304
|
277
|
302
|
313
|
390
|
249
|
279
|
185
|
|
| Short-Term Debt |
49
|
23
|
34
|
71
|
130
|
105
|
124
|
68
|
38
|
34
|
57
|
99
|
1
|
13
|
44
|
101
|
81
|
172
|
118
|
89
|
90
|
82
|
97
|
3
|
|
| Current Portion of Long-Term Debt |
1
|
4
|
36
|
25
|
42
|
56
|
32
|
38
|
94
|
52
|
41
|
30
|
61
|
185
|
231
|
198
|
273
|
469
|
524
|
569
|
583
|
563
|
459
|
376
|
|
| Other Current Liabilities |
63
|
61
|
42
|
168
|
202
|
149
|
197
|
203
|
156
|
132
|
174
|
215
|
293
|
124
|
162
|
166
|
331
|
327
|
256
|
198
|
161
|
283
|
382
|
311
|
|
| Total Current Liabilities |
178
|
162
|
261
|
466
|
572
|
495
|
514
|
407
|
446
|
369
|
410
|
521
|
610
|
839
|
934
|
1 003
|
1 537
|
1 791
|
1 718
|
1 622
|
1 731
|
1 593
|
1 699
|
1 366
|
|
| Long-Term Debt |
99
|
139
|
140
|
178
|
120
|
139
|
179
|
173
|
200
|
256
|
382
|
300
|
321
|
278
|
293
|
318
|
520
|
672
|
611
|
456
|
409
|
272
|
212
|
579
|
|
| Deferred Income Tax |
76
|
82
|
80
|
76
|
73
|
66
|
63
|
87
|
84
|
79
|
78
|
0
|
40
|
41
|
32
|
19
|
7
|
6
|
4
|
38
|
40
|
36
|
35
|
6
|
|
| Minority Interest |
1
|
3
|
5
|
6
|
15
|
23
|
34
|
106
|
102
|
107
|
84
|
82
|
3
|
7
|
19
|
41
|
90
|
68
|
110
|
114
|
177
|
153
|
167
|
240
|
|
| Other Liabilities |
0
|
12
|
12
|
0
|
0
|
0
|
105
|
90
|
16
|
49
|
92
|
87
|
167
|
99
|
150
|
303
|
524
|
488
|
499
|
474
|
509
|
510
|
480
|
304
|
|
| Total Liabilities |
354
N/A
|
397
+12%
|
496
+25%
|
726
+46%
|
780
+7%
|
722
-7%
|
895
+24%
|
863
-4%
|
846
-2%
|
859
+2%
|
1 047
+22%
|
990
-5%
|
1 140
+15%
|
1 251
+10%
|
1 390
+11%
|
1 684
+21%
|
2 678
+59%
|
3 024
+13%
|
2 941
-3%
|
2 704
-8%
|
2 864
+6%
|
2 564
-11%
|
2 592
+1%
|
2 494
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
281
|
281
|
311
|
374
|
378
|
384
|
385
|
386
|
387
|
387
|
387
|
387
|
480
|
538
|
551
|
641
|
901
|
922
|
922
|
923
|
923
|
923
|
923
|
923
|
|
| Retained Earnings |
138
|
94
|
73
|
41
|
22
|
25
|
20
|
18
|
1
|
18
|
3
|
35
|
368
|
353
|
412
|
364
|
302
|
353
|
349
|
258
|
265
|
338
|
417
|
558
|
|
| Additional Paid In Capital |
0
|
0
|
6
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
27
|
45
|
48
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
12
|
0
|
93
|
35
|
30
|
37
|
22
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
15
|
9
|
0
|
0
|
0
|
11
|
3
|
3
|
7
|
12
|
15
|
|
| Other Equity |
0
|
0
|
1
|
2
|
3
|
4
|
10
|
17
|
19
|
4
|
16
|
10
|
17
|
48
|
121
|
120
|
110
|
111
|
110
|
243
|
346
|
348
|
350
|
387
|
|
| Total Equity |
143
N/A
|
186
+30%
|
246
+32%
|
351
+43%
|
379
+8%
|
382
+1%
|
394
+3%
|
439
+11%
|
424
-3%
|
425
+0%
|
423
-1%
|
445
+5%
|
870
+95%
|
969
+11%
|
1 032
+6%
|
1 165
+13%
|
1 283
+10%
|
1 349
+5%
|
1 349
0%
|
1 422
+5%
|
1 531
+8%
|
1 602
+5%
|
1 679
+5%
|
1 853
+10%
|
|
| Total Liabilities & Equity |
497
N/A
|
583
+17%
|
742
+27%
|
1 077
+45%
|
1 159
+8%
|
1 104
-5%
|
1 289
+17%
|
1 302
+1%
|
1 271
-2%
|
1 284
+1%
|
1 470
+14%
|
1 435
-2%
|
2 010
+40%
|
2 220
+10%
|
2 422
+9%
|
2 849
+18%
|
3 961
+39%
|
4 373
+10%
|
4 290
-2%
|
4 126
-4%
|
4 395
+7%
|
4 165
-5%
|
4 270
+3%
|
4 347
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
617
|
617
|
684
|
822
|
833
|
833
|
847
|
850
|
850
|
850
|
850
|
839
|
1 055
|
1 160
|
1 236
|
1 453
|
1 557
|
1 606
|
1 592
|
1 562
|
1 561
|
1 552
|
1 540
|
1 546
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
114
|
102
|
95
|
94
|
94
|
94
|
94
|
84
|
|