[LBICAP] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1375.0%
YoY- 133.07%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 14,605 25,046 19,662 7,903 36,910 15,957 14,764 -0.18%
PBT -1,301 793 2,462 3,074 9,056 7,054 5,156 -
Tax -709 -680 -405 -2,191 -2,863 -3,813 -540 4.64%
NP -2,010 113 2,057 883 6,193 3,241 4,616 -
-
NP to SH -1,461 490 2,065 886 6,196 3,243 4,619 -
-
Tax Rate - 85.75% 16.45% 71.28% 31.61% 54.05% 10.47% -
Total Cost 16,615 24,933 17,605 7,020 30,717 12,716 10,148 8.56%
-
Net Worth 0 140,483 133,314 132,564 122,195 129,688 123,169 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 2,229 6,769 2,924 4,395 5,403 2,199 -
Div Payout % - 455.08% 327.84% 330.05% 70.94% 166.63% 47.62% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 0 140,483 133,314 132,564 122,195 129,688 123,169 -
NOSH 112,202 111,882 111,882 102,684 101,538 82,160 80,783 5.62%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -13.76% 0.45% 10.46% 11.17% 16.78% 20.31% 31.27% -
ROE 0.00% 0.35% 1.55% 0.67% 5.07% 2.50% 3.75% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.00 22.46 18.88 8.11 41.99 20.67 20.14 -
EPS 1.31 0.44 1.98 0.91 7.00 4.20 6.30 -23.02%
DPS 2.00 2.00 6.50 3.00 5.00 7.00 3.00 -6.53%
NAPS 1.23 1.26 1.28 1.36 1.39 1.68 1.68 -5.06%
Adjusted Per Share Value based on latest NOSH - 111,882
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.87 22.06 17.32 6.96 32.51 14.06 13.01 -0.18%
EPS -1.29 0.43 1.82 0.78 5.46 2.86 4.07 -
DPS 2.00 1.96 5.96 2.58 3.87 4.76 1.94 0.50%
NAPS 1.23 1.2376 1.1744 1.1678 1.0764 1.1425 1.085 2.11%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.495 0.515 0.595 0.655 0.585 0.72 1.01 -
P/RPS 0.00 2.29 3.15 8.08 1.39 3.48 5.02 -
P/EPS 37.79 117.18 30.01 72.06 8.30 17.14 16.03 15.35%
EY 2.65 0.85 3.33 1.39 12.05 5.83 6.24 -13.29%
DY 4.04 3.88 10.92 4.58 8.55 9.72 2.97 5.25%
P/NAPS 0.40 0.41 0.46 0.48 0.42 0.43 0.60 -6.53%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 25/02/21 27/02/20 26/02/19 27/02/18 -
Price 0.505 0.455 0.57 0.66 0.56 0.75 1.07 -
P/RPS 0.00 2.03 3.02 8.14 1.33 3.63 5.31 -
P/EPS 38.55 103.53 28.75 72.61 7.95 17.85 16.98 14.63%
EY 2.59 0.97 3.48 1.38 12.59 5.60 5.89 -12.79%
DY 3.96 4.40 11.40 4.55 8.93 9.33 2.80 5.94%
P/NAPS 0.41 0.36 0.45 0.49 0.40 0.45 0.64 -7.14%

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