[LBICAP] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 90.32%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 38,159 15,471 7,439 42,545 89,968 62,707 32,817 2.54%
PBT 17,892 5,431 622 24,921 22,410 19,741 8,366 13.50%
Tax -6,662 -508 -818 -2,125 -6,528 -5,829 -2,024 21.95%
NP 11,230 4,923 -196 22,796 15,882 13,912 6,342 9.98%
-
NP to SH 11,232 4,926 -194 22,796 15,882 13,912 6,347 9.97%
-
Tax Rate 37.23% 9.35% 131.51% 8.53% 29.13% 29.53% 24.19% -
Total Cost 26,929 10,548 7,635 19,749 74,086 48,795 26,475 0.28%
-
Net Worth 128,594 126,600 118,620 125,993 121,787 103,915 86,040 6.92%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,344 7,603 5,063 8,449 - - 3,117 5.68%
Div Payout % 38.68% 154.35% 0.00% 37.07% - - 49.12% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 128,594 126,600 118,620 125,993 121,787 103,915 86,040 6.92%
NOSH 98,592 82,160 80,589 69,996 73,365 67,918 62,347 7.93%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 29.43% 31.82% -2.63% 53.58% 17.65% 22.19% 19.33% -
ROE 8.73% 3.89% -0.16% 18.09% 13.04% 13.39% 7.38% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.92 20.04 10.16 60.78 122.63 92.33 52.64 -2.97%
EPS 12.93 6.38 -0.26 32.57 21.65 20.48 10.18 4.06%
DPS 5.00 9.85 6.92 12.07 0.00 0.00 5.00 0.00%
NAPS 1.48 1.64 1.62 1.80 1.66 1.53 1.38 1.17%
Adjusted Per Share Value based on latest NOSH - 69,996
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 33.21 13.46 6.47 37.03 78.30 54.57 28.56 2.54%
EPS 9.77 4.29 -0.17 19.84 13.82 12.11 5.52 9.97%
DPS 3.78 6.62 4.41 7.35 0.00 0.00 2.71 5.70%
NAPS 1.1191 1.1017 1.0323 1.0965 1.0599 0.9043 0.7488 6.92%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.68 0.87 1.18 1.38 1.34 1.40 1.26 -
P/RPS 1.55 4.34 11.61 2.27 1.09 1.52 2.39 -6.95%
P/EPS 5.26 13.63 -445.37 4.24 6.19 6.83 12.38 -13.28%
EY 19.01 7.33 -0.22 23.60 16.16 14.63 8.08 15.31%
DY 7.35 11.32 5.86 8.75 0.00 0.00 3.97 10.80%
P/NAPS 0.46 0.53 0.73 0.77 0.81 0.92 0.91 -10.74%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 10/08/17 26/08/16 25/08/15 27/08/14 28/08/13 -
Price 0.64 0.835 1.12 1.37 1.30 1.42 1.24 -
P/RPS 1.46 4.17 11.02 2.25 1.06 1.54 2.36 -7.68%
P/EPS 4.95 13.09 -422.73 4.21 6.01 6.93 12.18 -13.92%
EY 20.20 7.64 -0.24 23.77 16.65 14.42 8.21 16.18%
DY 7.81 11.80 6.17 8.81 0.00 0.00 4.03 11.65%
P/NAPS 0.43 0.51 0.69 0.76 0.78 0.93 0.90 -11.57%

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