[LBICAP] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 147.9%
YoY- -2.14%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 32,571 4,056 20,622 12,690 6,919 30,504 10,950 19.90%
PBT 4,854 -692 429 525 582 11,098 4,046 3.07%
Tax -1,478 -646 -587 -385 -118 -2,460 -1,146 4.32%
NP 3,376 -1,338 -158 140 464 8,638 2,900 2.56%
-
NP to SH 3,906 -936 137 140 464 8,638 2,900 5.08%
-
Tax Rate 30.45% - 136.83% 73.33% 20.27% 22.17% 28.32% -
Total Cost 29,195 5,394 20,780 12,550 6,455 21,866 8,050 23.92%
-
Net Worth 141,933 139,623 144,943 141,751 133,413 123,953 128,916 1.61%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 2,838 2,233 2,229 7,033 2,921 4,395 5,403 -10.16%
Div Payout % 72.67% 0.00% 1,627.66% 5,023.91% 629.62% 50.89% 186.33% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 141,933 139,623 144,943 141,751 133,413 123,953 128,916 1.61%
NOSH 113,546 112,202 111,882 109,560 101,539 101,538 82,160 5.53%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.37% -32.99% -0.77% 1.10% 6.71% 28.32% 26.48% -
ROE 2.75% -0.67% 0.09% 0.10% 0.35% 6.97% 2.25% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.69 3.63 18.50 11.73 7.11 34.70 14.18 12.45%
EPS 3.44 -0.01 0.12 0.13 0.48 9.80 3.80 -1.64%
DPS 2.50 2.00 2.00 6.50 3.00 5.00 7.00 -15.75%
NAPS 1.25 1.25 1.30 1.31 1.37 1.41 1.67 -4.70%
Adjusted Per Share Value based on latest NOSH - 111,882
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.69 3.57 18.17 11.18 6.10 26.87 9.65 19.89%
EPS 3.44 -0.82 0.12 0.12 0.41 7.61 2.55 5.11%
DPS 2.50 1.97 1.96 6.20 2.57 3.87 4.76 -10.16%
NAPS 1.2503 1.23 1.2768 1.2487 1.1753 1.0919 1.1357 1.61%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.465 0.52 0.50 0.605 0.525 0.62 0.82 -
P/RPS 1.62 14.32 2.70 5.16 7.39 1.79 5.78 -19.08%
P/EPS 13.52 -62.05 406.91 467.61 110.18 6.31 21.83 -7.66%
EY 7.40 -1.61 0.25 0.21 0.91 15.85 4.58 8.31%
DY 5.38 3.85 4.00 10.74 5.71 8.06 8.54 -7.40%
P/NAPS 0.37 0.42 0.38 0.46 0.38 0.44 0.49 -4.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 23/11/23 22/11/22 25/11/21 25/11/20 15/11/19 21/11/18 -
Price 0.445 0.525 0.46 0.605 0.67 0.635 0.74 -
P/RPS 1.55 14.46 2.49 5.16 9.43 1.83 5.22 -18.30%
P/EPS 12.94 -62.65 374.36 467.61 140.62 6.46 19.70 -6.75%
EY 7.73 -1.60 0.27 0.21 0.71 15.47 5.08 7.24%
DY 5.62 3.81 4.35 10.74 4.48 7.87 9.46 -8.30%
P/NAPS 0.36 0.42 0.35 0.46 0.49 0.45 0.44 -3.28%

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