[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1375.0%
YoY- 133.07%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 20,622 7,667 5,142 19,662 12,690 4,711 7,903 89.42%
PBT 429 -166 -129 2,462 525 123 3,074 -73.06%
Tax -587 -290 -60 -405 -385 -195 -2,191 -58.40%
NP -158 -456 -189 2,057 140 -72 883 -
-
NP to SH 137 -286 -189 2,065 140 -72 886 -71.15%
-
Tax Rate 136.83% - - 16.45% 73.33% 158.54% 71.28% -
Total Cost 20,780 8,123 5,331 17,605 12,550 4,783 7,020 106.02%
-
Net Worth 144,943 142,713 142,713 133,314 141,751 136,181 135,216 4.73%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,229 - - 6,769 7,033 - 3,096 -19.65%
Div Payout % 1,627.66% - - 327.84% 5,023.91% - 349.50% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 144,943 142,713 142,713 133,314 141,751 136,181 135,216 4.73%
NOSH 111,882 111,882 111,882 111,882 109,560 109,210 108,260 2.21%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.77% -5.95% -3.68% 10.46% 1.10% -1.53% 11.17% -
ROE 0.09% -0.20% -0.13% 1.55% 0.10% -0.05% 0.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.50 6.88 4.61 18.88 11.73 4.53 7.66 79.91%
EPS 0.12 0.00 0.00 1.98 0.13 -0.07 0.91 -74.06%
DPS 2.00 0.00 0.00 6.50 6.50 0.00 3.00 -23.66%
NAPS 1.30 1.28 1.28 1.28 1.31 1.31 1.31 -0.50%
Adjusted Per Share Value based on latest NOSH - 111,882
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.95 6.67 4.47 17.11 11.04 4.10 6.88 89.40%
EPS 0.12 -0.25 -0.16 1.80 0.12 -0.06 0.77 -71.00%
DPS 1.94 0.00 0.00 5.89 6.12 0.00 2.69 -19.56%
NAPS 1.2614 1.242 1.242 1.1602 1.2336 1.1851 1.1767 4.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.50 0.48 0.555 0.595 0.605 0.605 0.67 -
P/RPS 2.70 6.98 12.03 3.15 5.16 13.35 8.75 -54.30%
P/EPS 406.91 -187.12 -327.41 30.01 467.61 -873.51 78.05 200.36%
EY 0.25 -0.53 -0.31 3.33 0.21 -0.11 1.28 -66.30%
DY 4.00 0.00 0.00 10.92 10.74 0.00 4.48 -7.27%
P/NAPS 0.38 0.38 0.43 0.46 0.46 0.46 0.51 -17.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 12/08/22 26/05/22 28/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.46 0.53 0.54 0.57 0.605 0.65 0.685 -
P/RPS 2.49 7.71 11.71 3.02 5.16 14.34 8.95 -57.34%
P/EPS 374.36 -206.62 -318.56 28.75 467.61 -938.48 79.80 179.97%
EY 0.27 -0.48 -0.31 3.48 0.21 -0.11 1.25 -63.96%
DY 4.35 0.00 0.00 11.40 10.74 0.00 4.38 -0.45%
P/NAPS 0.35 0.41 0.42 0.45 0.46 0.50 0.52 -23.17%

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