[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
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 4,711 6,252 25,794 3,592 2,885 23,345 65,101 -35.42%
PBT 123 1,553 11,024 186 -89 22,873 19,831 -57.10%
Tax -195 -290 -2,984 -138 -170 -1,167 -5,310 -42.31%
NP -72 1,263 8,040 48 -259 21,706 14,521 -
-
NP to SH -72 1,263 8,040 48 -259 21,706 14,521 -
-
Tax Rate 158.54% 18.67% 27.07% 74.19% - 5.10% 26.78% -
Total Cost 4,783 4,989 17,754 3,544 3,144 1,639 50,580 -32.47%
-
Net Worth 136,181 136,334 128,594 126,600 118,620 129,803 121,741 1.88%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 2,921 4,344 5,403 5,125 5,047 - -
Div Payout % - 231.31% 54.03% 11,257.65% 0.00% 23.26% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 136,181 136,334 128,594 126,600 118,620 129,803 121,741 1.88%
NOSH 109,210 101,538 98,592 82,160 80,589 72,112 73,338 6.85%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.53% 20.20% 31.17% 1.34% -8.98% 92.98% 22.31% -
ROE -0.05% 0.93% 6.25% 0.04% -0.22% 16.72% 11.93% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.53 6.42 29.69 4.65 3.94 32.37 88.77 -39.06%
EPS -0.07 1.30 9.25 0.00 0.00 30.10 19.80 -
DPS 0.00 3.00 5.00 7.00 7.00 7.00 0.00 -
NAPS 1.31 1.40 1.48 1.64 1.62 1.80 1.66 -3.86%
Adjusted Per Share Value based on latest NOSH - 82,160
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.15 5.51 22.72 3.16 2.54 20.57 57.35 -35.42%
EPS -0.06 1.11 7.08 0.04 -0.23 19.12 12.79 -
DPS 0.00 2.57 3.83 4.76 4.52 4.45 0.00 -
NAPS 1.1997 1.201 1.1328 1.1153 1.045 1.1435 1.0725 1.88%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS -873.51 33.15 7.35 1,399.16 -333.60 4.58 6.77 -
EY -0.11 3.02 13.61 0.07 -0.30 21.81 14.78 -
DY 0.00 6.98 7.35 8.05 5.93 5.07 0.00 -
P/NAPS 0.46 0.31 0.46 0.53 0.73 0.77 0.81 -8.99%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS -938.48 32.00 6.92 1,342.88 -316.64 4.55 6.57 -
EY -0.11 3.13 14.46 0.07 -0.32 21.97 15.23 -
DY 0.00 7.23 7.81 8.38 6.25 5.11 0.00 -
P/NAPS 0.50 0.30 0.43 0.51 0.69 0.76 0.78 -7.13%

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