[LBICAP] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.81%
YoY- -100.61%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 3,592 1,080 14,764 11,615 2,885 1,091 27,899 -74.59%
PBT 186 -883 5,156 85 -89 -247 23,580 -96.07%
Tax -138 -52 -540 -215 -170 -50 -1,815 -82.13%
NP 48 -935 4,616 -130 -259 -297 21,765 -98.32%
-
NP to SH 48 -935 4,619 -130 -259 -297 21,767 -98.32%
-
Tax Rate 74.19% - 10.47% 252.94% - - 7.70% -
Total Cost 3,544 2,015 10,148 11,745 3,144 1,388 6,134 -30.70%
-
Net Worth 126,600 124,188 123,169 118,761 118,620 122,245 121,116 3.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,403 - 2,199 5,131 5,125 5,063 4,958 5.91%
Div Payout % 11,257.65% - 47.62% 0.00% 0.00% 0.00% 22.78% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 126,600 124,188 123,169 118,761 118,620 122,245 121,116 3.00%
NOSH 82,160 82,160 80,783 80,714 80,589 79,013 0 -
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.34% -86.57% 31.27% -1.12% -8.98% -27.22% 78.01% -
ROE 0.04% -0.75% 3.75% -0.11% -0.22% -0.24% 17.97% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.65 1.44 20.14 15.84 3.94 1.51 39.39 -76.02%
EPS 0.00 -1.20 6.30 0.00 0.00 -0.40 30.70 -
DPS 7.00 0.00 3.00 7.00 7.00 7.00 7.00 0.00%
NAPS 1.64 1.66 1.68 1.62 1.62 1.69 1.71 -2.75%
Adjusted Per Share Value based on latest NOSH - 80,714
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.16 0.95 13.01 10.23 2.54 0.96 24.58 -74.62%
EPS 0.04 -0.82 4.07 -0.11 -0.23 -0.26 19.18 -98.38%
DPS 4.76 0.00 1.94 4.52 4.52 4.46 4.37 5.88%
NAPS 1.1153 1.094 1.085 1.0462 1.045 1.0769 1.0669 3.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.87 1.00 1.01 1.04 1.18 1.27 1.18 -
P/RPS 18.70 69.27 5.02 6.56 29.95 84.20 3.00 239.83%
P/EPS 1,399.16 -80.01 16.03 -586.48 -333.60 -309.31 3.84 5056.82%
EY 0.07 -1.25 6.24 -0.17 -0.30 -0.32 26.04 -98.08%
DY 8.05 0.00 2.97 6.73 5.93 5.51 5.93 22.66%
P/NAPS 0.53 0.60 0.60 0.64 0.73 0.75 0.69 -16.16%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 27/02/18 16/11/17 10/08/17 26/05/17 27/02/17 -
Price 0.835 0.835 1.07 1.07 1.12 1.28 1.18 -
P/RPS 17.94 57.84 5.31 6.75 28.43 84.87 3.00 230.53%
P/EPS 1,342.88 -66.81 16.98 -603.40 -316.64 -311.75 3.84 4917.21%
EY 0.07 -1.50 5.89 -0.17 -0.32 -0.32 26.04 -98.08%
DY 8.38 0.00 2.80 6.54 6.25 5.47 5.93 26.00%
P/NAPS 0.51 0.50 0.64 0.66 0.69 0.76 0.69 -18.29%

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