[LBICAP] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -119.69%
YoY- -214.81%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 5,007 7,358 2,512 1,080 3,149 8,730 1,794 97.86%
PBT 3,008 3,860 1,069 -883 5,071 174 158 609.16%
Tax -2,670 -1,008 -86 -52 -325 -45 -120 686.62%
NP 338 2,852 983 -935 4,746 129 38 327.58%
-
NP to SH 340 2,852 983 -935 4,749 129 38 329.26%
-
Tax Rate 88.76% 26.11% 8.04% - 6.41% 25.86% 75.95% -
Total Cost 4,669 4,506 1,529 2,015 -1,597 8,601 1,756 91.58%
-
Net Worth 129,688 128,916 126,600 124,188 123,169 118,761 118,620 6.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 5,403 - 2,199 - - -
Div Payout % - - 549.71% - 46.31% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 129,688 128,916 126,600 124,188 123,169 118,761 118,620 6.11%
NOSH 82,160 82,160 82,160 82,160 80,783 80,714 80,589 1.29%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.75% 38.76% 39.13% -86.57% 150.71% 1.48% 2.12% -
ROE 0.26% 2.21% 0.78% -0.75% 3.86% 0.11% 0.03% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.49 9.53 3.25 1.44 4.30 11.91 2.45 91.10%
EPS 0.44 3.69 1.30 -1.20 6.50 0.00 0.00 -
DPS 0.00 0.00 7.00 0.00 3.00 0.00 0.00 -
NAPS 1.68 1.67 1.64 1.66 1.68 1.62 1.62 2.44%
Adjusted Per Share Value based on latest NOSH - 82,160
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.36 6.40 2.19 0.94 2.74 7.60 1.56 98.04%
EPS 0.30 2.48 0.86 -0.81 4.13 0.11 0.03 362.21%
DPS 0.00 0.00 4.70 0.00 1.91 0.00 0.00 -
NAPS 1.1286 1.1219 1.1017 1.0808 1.0719 1.0335 1.0323 6.10%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.72 0.82 0.87 1.00 1.01 1.04 1.18 -
P/RPS 11.10 8.60 26.74 69.27 23.51 8.73 48.16 -62.30%
P/EPS 163.47 22.20 68.32 -80.01 15.59 591.02 2,273.75 -82.62%
EY 0.61 4.51 1.46 -1.25 6.41 0.17 0.04 511.91%
DY 0.00 0.00 8.05 0.00 2.97 0.00 0.00 -
P/NAPS 0.43 0.49 0.53 0.60 0.60 0.64 0.73 -29.66%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 28/08/18 31/05/18 27/02/18 16/11/17 10/08/17 -
Price 0.75 0.74 0.835 0.835 1.07 1.07 1.12 -
P/RPS 11.56 7.76 25.66 57.84 24.91 8.99 45.71 -59.90%
P/EPS 170.28 20.03 65.57 -66.81 16.52 608.07 2,158.14 -81.51%
EY 0.59 4.99 1.53 -1.50 6.05 0.16 0.05 415.98%
DY 0.00 0.00 8.38 0.00 2.80 0.00 0.00 -
P/NAPS 0.45 0.44 0.51 0.50 0.64 0.66 0.69 -24.73%

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