[LBICAP] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[LBICAP] LBI CAPITAL BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 105.13%

YoY- 118.53%

Quarter Report

LBI - 2nd Qtr Results.pdf

Latest QR

Upcoming QR

LBICAP's Result

LBICAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	4,711	6,252	25,794	3,592	2,885	23,345	65,101	-35.42%
YoY %	-24.65%	-75.76%	618.10%	24.51%	-87.64%	-64.14%	-	-
Horiz. %	7.24%	9.60%	39.62%	5.52%	4.43%	35.86%	100.00%	-
PBT	123	1,553	11,024	186	-89	22,873	19,831	-57.10%
YoY %	-92.08%	-85.91%	5,826.88%	308.99%	-100.39%	15.34%	-	-
Horiz. %	0.62%	7.83%	55.59%	0.94%	-0.45%	115.34%	100.00%	-
Tax	-195	-290	-2,984	-138	-170	-1,167	-5,310	-42.31%
YoY %	32.76%	90.28%	-2,062.32%	18.82%	85.43%	78.02%	-	-
Horiz. %	3.67%	5.46%	56.20%	2.60%	3.20%	21.98%	100.00%	-
NP	-72	1,263	8,040	48	-259	21,706	14,521	-
YoY %	-105.70%	-84.29%	16,650.00%	118.53%	-101.19%	49.48%	-	-
Horiz. %	-0.50%	8.70%	55.37%	0.33%	-1.78%	149.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-72	1,263	8,040	48	-259	21,706	14,521	-
YoY %	-105.70%	-84.29%	16,650.00%	118.53%	-101.19%	49.48%	-	-
Horiz. %	-0.50%	8.70%	55.37%	0.33%	-1.78%	149.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	158.54%	18.67%	27.07%	74.19%	-	5.10%	26.78%	-
YoY %	749.17%	-31.03%	-63.51%	0.00%	-	-80.96%	-	-
Horiz. %	592.01%	69.72%	101.08%	277.04%	-	19.04%	100.00%	-
Total Cost	4,783	4,989	17,754	3,544	3,144	1,639	50,580	-32.47%
YoY %	-4.13%	-71.90%	400.96%	12.72%	91.82%	-96.76%	-	-
Horiz. %	9.46%	9.86%	35.10%	7.01%	6.22%	3.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	136,181	136,334	128,594	126,600	118,620	129,803	121,741	1.88%
YoY %	-0.11%	6.02%	1.58%	6.73%	-8.62%	6.62%	-	-
Horiz. %	111.86%	111.99%	105.63%	103.99%	97.44%	106.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	2,921	4,344	5,403	5,125	5,047	-	-
YoY %	-	-32.76%	-19.60%	5.42%	1.55%	0.00%	-	-
Horiz. %	-	57.88%	86.07%	107.05%	101.55%	100.00%	-	-
Div Payout %	-	231.31%	54.03%	11,257.65%	0.00%	23.26%	-	-
YoY %	-	328.11%	-99.52%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	994.45%	232.29%	48,399.18%	0.00%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	136,181	136,334	128,594	126,600	118,620	129,803	121,741	1.88%
YoY %	-0.11%	6.02%	1.58%	6.73%	-8.62%	6.62%	-	-
Horiz. %	111.86%	111.99%	105.63%	103.99%	97.44%	106.62%	100.00%	-
NOSH	109,210	101,538	98,592	82,160	80,589	72,112	73,338	6.85%
YoY %	7.56%	2.99%	20.00%	1.95%	11.76%	-1.67%	-	-
Horiz. %	148.91%	138.45%	134.44%	112.03%	109.89%	98.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-1.53%	20.20%	31.17%	1.34%	-8.98%	92.98%	22.31%	-
YoY %	-107.57%	-35.19%	2,226.12%	114.92%	-109.66%	316.76%	-	-
Horiz. %	-6.86%	90.54%	139.71%	6.01%	-40.25%	416.76%	100.00%	-
ROE	-0.05%	0.93%	6.25%	0.04%	-0.22%	16.72%	11.93%	-
YoY %	-105.38%	-85.12%	15,525.00%	118.18%	-101.32%	40.15%	-	-
Horiz. %	-0.42%	7.80%	52.39%	0.34%	-1.84%	140.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	4.53	6.42	29.69	4.65	3.94	32.37	88.77	-39.06%
YoY %	-29.44%	-78.38%	538.49%	18.02%	-87.83%	-63.53%	-	-
Horiz. %	5.10%	7.23%	33.45%	5.24%	4.44%	36.47%	100.00%	-
EPS	-0.07	1.30	9.25	0.00	0.00	30.10	19.80	-
YoY %	-105.38%	-85.95%	0.00%	0.00%	0.00%	52.02%	-	-
Horiz. %	-0.35%	6.57%	46.72%	0.00%	0.00%	152.02%	100.00%	-
DPS	0.00	3.00	5.00	7.00	7.00	7.00	0.00	-
YoY %	0.00%	-40.00%	-28.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	42.86%	71.43%	100.00%	100.00%	100.00%	-	-
NAPS	1.31	1.40	1.48	1.64	1.62	1.80	1.66	-3.86%
YoY %	-6.43%	-5.41%	-9.76%	1.23%	-10.00%	8.43%	-	-
Horiz. %	78.92%	84.34%	89.16%	98.80%	97.59%	108.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 82,160
RPS	4.10	5.44	22.45	3.13	2.51	20.32	56.65	-35.41%
YoY %	-24.63%	-75.77%	617.25%	24.70%	-87.65%	-64.13%	-	-
Horiz. %	7.24%	9.60%	39.63%	5.53%	4.43%	35.87%	100.00%	-
EPS	-0.06	1.10	7.00	0.04	-0.23	18.89	12.64	-
YoY %	-105.45%	-84.29%	17,400.00%	117.39%	-101.22%	49.45%	-	-
Horiz. %	-0.47%	8.70%	55.38%	0.32%	-1.82%	149.45%	100.00%	-
DPS	0.00	2.54	3.78	4.70	4.46	4.39	0.00	-
YoY %	0.00%	-32.80%	-19.57%	5.38%	1.59%	0.00%	-	-
Horiz. %	0.00%	57.86%	86.10%	107.06%	101.59%	100.00%	-	-
NAPS	1.1851	1.1865	1.1191	1.1017	1.0323	1.1296	1.0595	1.88%
YoY %	-0.12%	6.02%	1.58%	6.72%	-8.61%	6.62%	-	-
Horiz. %	111.85%	111.99%	105.63%	103.98%	97.43%	106.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.605	0.43	0.68	0.87	1.18	1.38	1.34	-
P/RPS	13.35	6.70	2.29	18.70	29.95	4.26	1.51	43.74%
YoY %	99.25%	192.58%	-87.75%	-37.56%	603.05%	182.12%	-	-
Horiz. %	884.11%	443.71%	151.66%	1,238.41%	1,983.44%	282.12%	100.00%	-
P/EPS	-873.51	33.15	7.35	1,399.16	-333.60	4.58	6.77	-
YoY %	-2,735.02%	351.02%	-99.47%	519.41%	-7,383.84%	-32.35%	-	-
Horiz. %	-12,902.66%	489.66%	108.57%	20,667.06%	-4,927.62%	67.65%	100.00%	-
EY	-0.11	3.02	13.61	0.07	-0.30	21.81	14.78	-
YoY %	-103.64%	-77.81%	19,342.86%	123.33%	-101.38%	47.56%	-	-
Horiz. %	-0.74%	20.43%	92.08%	0.47%	-2.03%	147.56%	100.00%	-
DY	0.00	6.98	7.35	8.05	5.93	5.07	0.00	-
YoY %	0.00%	-5.03%	-8.70%	35.75%	16.96%	0.00%	-	-
Horiz. %	0.00%	137.67%	144.97%	158.78%	116.96%	100.00%	-	-
P/NAPS	0.46	0.31	0.46	0.53	0.73	0.77	0.81	-8.99%
YoY %	48.39%	-32.61%	-13.21%	-27.40%	-5.19%	-4.94%	-	-
Horiz. %	56.79%	38.27%	56.79%	65.43%	90.12%	95.06%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	25/08/20	22/08/19	28/08/18	10/08/17	26/08/16	25/08/15	-
Price	0.65	0.415	0.64	0.835	1.12	1.37	1.30	-
P/RPS	14.34	6.46	2.16	17.94	28.43	4.23	1.46	46.29%
YoY %	121.98%	199.07%	-87.96%	-36.90%	572.10%	189.73%	-	-
Horiz. %	982.19%	442.47%	147.95%	1,228.77%	1,947.26%	289.73%	100.00%	-
P/EPS	-938.48	32.00	6.92	1,342.88	-316.64	4.55	6.57	-
YoY %	-3,032.75%	362.43%	-99.48%	524.10%	-7,059.12%	-30.75%	-	-
Horiz. %	-14,284.32%	487.06%	105.33%	20,439.57%	-4,819.48%	69.25%	100.00%	-
EY	-0.11	3.13	14.46	0.07	-0.32	21.97	15.23	-
YoY %	-103.51%	-78.35%	20,557.14%	121.88%	-101.46%	44.25%	-	-
Horiz. %	-0.72%	20.55%	94.94%	0.46%	-2.10%	144.25%	100.00%	-
DY	0.00	7.23	7.81	8.38	6.25	5.11	0.00	-
YoY %	0.00%	-7.43%	-6.80%	34.08%	22.31%	0.00%	-	-
Horiz. %	0.00%	141.49%	152.84%	163.99%	122.31%	100.00%	-	-
P/NAPS	0.50	0.30	0.43	0.51	0.69	0.76	0.78	-7.13%
YoY %	66.67%	-30.23%	-15.69%	-26.09%	-9.21%	-2.56%	-	-
Horiz. %	64.10%	38.46%	55.13%	65.38%	88.46%	97.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos