[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 11.83%
YoY- -29.79%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 30,504 25,794 11,837 15,957 10,950 3,592 1,080 825.56%
PBT 11,098 11,024 5,413 7,054 4,046 186 -883 -
Tax -2,460 -2,984 -1,384 -3,813 -1,146 -138 -52 1204.97%
NP 8,638 8,040 4,029 3,241 2,900 48 -935 -
-
NP to SH 8,638 8,040 4,029 3,243 2,900 48 -935 -
-
Tax Rate 22.17% 27.07% 25.57% 54.05% 28.32% 74.19% - -
Total Cost 21,866 17,754 7,808 12,716 8,050 3,544 2,015 389.44%
-
Net Worth 123,953 128,594 136,144 129,688 128,916 126,600 124,188 -0.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,395 4,344 - 5,403 5,403 5,403 - -
Div Payout % 50.89% 54.03% - 166.63% 186.33% 11,257.65% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 123,953 128,594 136,144 129,688 128,916 126,600 124,188 -0.12%
NOSH 101,538 98,592 82,160 82,160 82,160 82,160 82,160 15.14%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 28.32% 31.17% 34.04% 20.31% 26.48% 1.34% -86.57% -
ROE 6.97% 6.25% 2.96% 2.50% 2.25% 0.04% -0.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.70 29.69 15.04 20.67 14.18 4.65 1.44 732.66%
EPS 9.80 9.25 5.12 4.20 3.80 0.00 -1.20 -
DPS 5.00 5.00 0.00 7.00 7.00 7.00 0.00 -
NAPS 1.41 1.48 1.73 1.68 1.67 1.64 1.66 -10.30%
Adjusted Per Share Value based on latest NOSH - 82,160
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.55 22.45 10.30 13.89 9.53 3.13 0.94 825.56%
EPS 7.52 7.00 3.51 2.82 2.52 0.04 -0.81 -
DPS 3.83 3.78 0.00 4.70 4.70 4.70 0.00 -
NAPS 1.0787 1.1191 1.1848 1.1286 1.1219 1.1017 1.0808 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.62 0.68 0.96 0.72 0.82 0.87 1.00 -
P/RPS 1.79 2.29 6.38 3.48 5.78 18.70 69.27 -91.23%
P/EPS 6.31 7.35 18.75 17.14 21.83 1,399.16 -80.01 -
EY 15.85 13.61 5.33 5.83 4.58 0.07 -1.25 -
DY 8.06 7.35 0.00 9.72 8.54 8.05 0.00 -
P/NAPS 0.44 0.46 0.55 0.43 0.49 0.53 0.60 -18.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/11/19 22/08/19 30/05/19 26/02/19 21/11/18 28/08/18 31/05/18 -
Price 0.635 0.64 0.965 0.75 0.74 0.835 0.835 -
P/RPS 1.83 2.16 6.42 3.63 5.22 17.94 57.84 -89.97%
P/EPS 6.46 6.92 18.85 17.85 19.70 1,342.88 -66.81 -
EY 15.47 14.46 5.31 5.60 5.08 0.07 -1.50 -
DY 7.87 7.81 0.00 9.33 9.46 8.38 0.00 -
P/NAPS 0.45 0.43 0.56 0.45 0.44 0.51 0.50 -6.77%

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