[LBICAP] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 925.8%
YoY- 49.48%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 51,588 7,184 5,770 46,690 130,202 70,256 34,938 6.70%
PBT 22,048 372 -178 45,746 39,662 23,856 11,312 11.75%
Tax -5,968 -276 -340 -2,334 -10,620 -6,730 -2,900 12.77%
NP 16,080 96 -518 43,412 29,042 17,126 8,412 11.39%
-
NP to SH 16,080 96 -518 43,412 29,042 17,126 8,412 11.39%
-
Tax Rate 27.07% 74.19% - 5.10% 26.78% 28.21% 25.64% -
Total Cost 35,508 7,088 6,288 3,278 101,160 53,130 26,526 4.97%
-
Net Worth 128,594 126,600 118,620 129,803 121,741 103,979 86,631 6.80%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 8,688 10,807 10,251 10,095 - 6,796 6,277 5.56%
Div Payout % 54.03% 11,257.65% 0.00% 23.26% - 39.68% 74.63% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 128,594 126,600 118,620 129,803 121,741 103,979 86,631 6.80%
NOSH 98,592 82,160 80,589 72,112 73,338 67,960 62,776 7.81%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 31.17% 1.34% -8.98% 92.98% 22.31% 24.38% 24.08% -
ROE 12.50% 0.08% -0.44% 33.44% 23.86% 16.47% 9.71% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 59.37 9.31 7.88 64.75 177.54 103.38 55.65 1.08%
EPS 18.50 0.00 0.00 60.20 39.60 25.20 13.40 5.51%
DPS 10.00 14.00 14.00 14.00 0.00 10.00 10.00 0.00%
NAPS 1.48 1.64 1.62 1.80 1.66 1.53 1.38 1.17%
Adjusted Per Share Value based on latest NOSH - 69,996
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.45 6.33 5.08 41.13 114.70 61.89 30.78 6.70%
EPS 14.17 0.08 -0.46 38.24 25.58 15.09 7.41 11.40%
DPS 7.65 9.52 9.03 8.89 0.00 5.99 5.53 5.55%
NAPS 1.1328 1.1153 1.045 1.1435 1.0725 0.916 0.7632 6.80%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.68 0.87 1.18 1.38 1.34 1.40 1.26 -
P/RPS 1.15 9.35 14.97 2.13 0.75 1.35 2.26 -10.64%
P/EPS 3.67 699.58 -166.80 2.29 3.38 5.56 9.40 -14.50%
EY 27.22 0.14 -0.60 43.62 29.55 18.00 10.63 16.95%
DY 14.71 16.09 11.86 10.14 0.00 7.14 7.94 10.81%
P/NAPS 0.46 0.53 0.73 0.77 0.81 0.92 0.91 -10.74%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 10/08/17 26/08/16 25/08/15 27/08/14 28/08/13 -
Price 0.64 0.835 1.12 1.37 1.30 1.42 1.24 -
P/RPS 1.08 8.97 14.21 2.12 0.73 1.37 2.23 -11.37%
P/EPS 3.46 671.44 -158.32 2.28 3.28 5.63 9.25 -15.11%
EY 28.92 0.15 -0.63 43.94 30.46 17.75 10.81 17.81%
DY 15.63 16.77 12.50 10.22 0.00 7.04 8.06 11.66%
P/NAPS 0.43 0.51 0.69 0.76 0.78 0.93 0.90 -11.57%

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