[LBICAP] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 56.4%
YoY- -101.19%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 12,504 51,588 7,184 5,770 46,690 130,202 70,256 -24.98%
PBT 3,106 22,048 372 -178 45,746 39,662 23,856 -28.78%
Tax -580 -5,968 -276 -340 -2,334 -10,620 -6,730 -33.51%
NP 2,526 16,080 96 -518 43,412 29,042 17,126 -27.29%
-
NP to SH 2,526 16,080 96 -518 43,412 29,042 17,126 -27.29%
-
Tax Rate 18.67% 27.07% 74.19% - 5.10% 26.78% 28.21% -
Total Cost 9,978 35,508 7,088 6,288 3,278 101,160 53,130 -24.30%
-
Net Worth 136,334 128,594 126,600 118,620 129,803 121,741 103,979 4.61%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,842 8,688 10,807 10,251 10,095 - 6,796 -2.48%
Div Payout % 231.31% 54.03% 11,257.65% 0.00% 23.26% - 39.68% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 136,334 128,594 126,600 118,620 129,803 121,741 103,979 4.61%
NOSH 101,538 98,592 82,160 80,589 72,112 73,338 67,960 6.91%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 20.20% 31.17% 1.34% -8.98% 92.98% 22.31% 24.38% -
ROE 1.85% 12.50% 0.08% -0.44% 33.44% 23.86% 16.47% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.84 59.37 9.31 7.88 64.75 177.54 103.38 -29.34%
EPS 2.60 18.50 0.00 0.00 60.20 39.60 25.20 -31.49%
DPS 6.00 10.00 14.00 14.00 14.00 0.00 10.00 -8.15%
NAPS 1.40 1.48 1.64 1.62 1.80 1.66 1.53 -1.46%
Adjusted Per Share Value based on latest NOSH - 80,589
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.02 45.45 6.33 5.08 41.13 114.70 61.89 -24.97%
EPS 2.23 14.17 0.08 -0.46 38.24 25.58 15.09 -27.26%
DPS 5.15 7.65 9.52 9.03 8.89 0.00 5.99 -2.48%
NAPS 1.201 1.1328 1.1153 1.045 1.1435 1.0725 0.916 4.61%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.43 0.68 0.87 1.18 1.38 1.34 1.40 -
P/RPS 3.35 1.15 9.35 14.97 2.13 0.75 1.35 16.33%
P/EPS 16.58 3.67 699.58 -166.80 2.29 3.38 5.56 19.95%
EY 6.03 27.22 0.14 -0.60 43.62 29.55 18.00 -16.64%
DY 13.95 14.71 16.09 11.86 10.14 0.00 7.14 11.79%
P/NAPS 0.31 0.46 0.53 0.73 0.77 0.81 0.92 -16.56%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 28/08/18 10/08/17 26/08/16 25/08/15 27/08/14 -
Price 0.415 0.64 0.835 1.12 1.37 1.30 1.42 -
P/RPS 3.23 1.08 8.97 14.21 2.12 0.73 1.37 15.35%
P/EPS 16.00 3.46 671.44 -158.32 2.28 3.28 5.63 18.99%
EY 6.25 28.92 0.15 -0.63 43.94 30.46 17.75 -15.95%
DY 14.46 15.63 16.77 12.50 10.22 0.00 7.04 12.73%
P/NAPS 0.30 0.43 0.51 0.69 0.76 0.78 0.93 -17.17%

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