[LBICAP] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5941.67%
YoY- 2330.77%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 25,794 11,837 15,957 10,950 3,592 1,080 14,764 45.20%
PBT 11,024 5,413 7,054 4,046 186 -883 5,156 66.19%
Tax -2,984 -1,384 -3,813 -1,146 -138 -52 -540 213.54%
NP 8,040 4,029 3,241 2,900 48 -935 4,616 44.91%
-
NP to SH 8,040 4,029 3,243 2,900 48 -935 4,619 44.84%
-
Tax Rate 27.07% 25.57% 54.05% 28.32% 74.19% - 10.47% -
Total Cost 17,754 7,808 12,716 8,050 3,544 2,015 10,148 45.34%
-
Net Worth 128,594 136,144 129,688 128,916 126,600 124,188 123,169 2.92%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,344 - 5,403 5,403 5,403 - 2,199 57.63%
Div Payout % 54.03% - 166.63% 186.33% 11,257.65% - 47.62% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 128,594 136,144 129,688 128,916 126,600 124,188 123,169 2.92%
NOSH 98,592 82,160 82,160 82,160 82,160 82,160 80,783 14.24%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 31.17% 34.04% 20.31% 26.48% 1.34% -86.57% 31.27% -
ROE 6.25% 2.96% 2.50% 2.25% 0.04% -0.75% 3.75% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.69 15.04 20.67 14.18 4.65 1.44 20.14 29.62%
EPS 9.25 5.12 4.20 3.80 0.00 -1.20 6.30 29.27%
DPS 5.00 0.00 7.00 7.00 7.00 0.00 3.00 40.70%
NAPS 1.48 1.73 1.68 1.67 1.64 1.66 1.68 -8.12%
Adjusted Per Share Value based on latest NOSH - 82,160
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.45 10.30 13.89 9.53 3.13 0.94 12.85 45.20%
EPS 7.00 3.51 2.82 2.52 0.04 -0.81 4.02 44.88%
DPS 3.78 0.00 4.70 4.70 4.70 0.00 1.91 57.82%
NAPS 1.1191 1.1848 1.1286 1.1219 1.1017 1.0808 1.0719 2.92%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.68 0.96 0.72 0.82 0.87 1.00 1.01 -
P/RPS 2.29 6.38 3.48 5.78 18.70 69.27 5.02 -40.82%
P/EPS 7.35 18.75 17.14 21.83 1,399.16 -80.01 16.03 -40.62%
EY 13.61 5.33 5.83 4.58 0.07 -1.25 6.24 68.42%
DY 7.35 0.00 9.72 8.54 8.05 0.00 2.97 83.26%
P/NAPS 0.46 0.55 0.43 0.49 0.53 0.60 0.60 -16.27%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 26/02/19 21/11/18 28/08/18 31/05/18 27/02/18 -
Price 0.64 0.965 0.75 0.74 0.835 0.835 1.07 -
P/RPS 2.16 6.42 3.63 5.22 17.94 57.84 5.31 -45.19%
P/EPS 6.92 18.85 17.85 19.70 1,342.88 -66.81 16.98 -45.12%
EY 14.46 5.31 5.60 5.08 0.07 -1.50 5.89 82.28%
DY 7.81 0.00 9.33 9.46 8.38 0.00 2.80 98.52%
P/NAPS 0.43 0.56 0.45 0.44 0.51 0.50 0.64 -23.34%

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