[LBICAP] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[LBICAP] LBI CAPITAL BHD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -250.0%

YoY- -105.05%

Quarter Report

LBICAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	21,497	22,618	6,362	17,371	38,159	15,471	7,439	19.33%
YoY %	-4.96%	255.52%	-63.38%	-54.48%	146.65%	107.97%	-	-
Horiz. %	288.98%	304.05%	85.52%	233.51%	512.96%	207.97%	100.00%	-
PBT	831	2,173	1,644	-402	17,892	5,431	622	4.94%
YoY %	-61.76%	32.18%	508.96%	-102.25%	229.44%	773.15%	-	-
Horiz. %	133.60%	349.36%	264.31%	-64.63%	2,876.53%	873.15%	100.00%	-
Tax	-909	-500	-2,096	-168	-6,662	-508	-818	1.77%
YoY %	-81.80%	76.15%	-1,147.62%	97.48%	-1,211.42%	37.90%	-	-
Horiz. %	111.12%	61.12%	256.23%	20.54%	814.43%	62.10%	100.00%	-
NP	-78	1,673	-452	-570	11,230	4,923	-196	-14.22%
YoY %	-104.66%	470.13%	20.70%	-105.08%	128.11%	2,611.73%	-	-
Horiz. %	39.80%	-853.57%	230.61%	290.82%	-5,729.59%	-2,511.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	605	1,851	-449	-567	11,232	4,926	-194	-
YoY %	-67.31%	512.25%	20.81%	-105.05%	128.01%	2,639.18%	-	-
Horiz. %	-311.86%	-954.12%	231.44%	292.27%	-5,789.69%	-2,539.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	109.39%	23.01%	127.49%	-	37.23%	9.35%	131.51%	-
YoY %	375.40%	-81.95%	0.00%	-	298.18%	-92.89%	-	-
Horiz. %	83.18%	17.50%	96.94%	-	28.31%	7.11%	100.00%	-
Total Cost	21,575	20,945	6,814	17,941	26,929	10,548	7,635	18.89%
YoY %	3.01%	207.38%	-62.02%	-33.38%	155.30%	38.15%	-	-
Horiz. %	282.58%	274.33%	89.25%	234.98%	352.70%	138.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,740	142,713	136,181	136,334	128,594	126,600	118,620	2.88%
YoY %	-1.38%	4.80%	-0.11%	6.02%	1.58%	6.73%	-	-
Horiz. %	118.65%	120.31%	114.80%	114.93%	108.41%	106.73%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	2,229	7,033	-	2,921	4,344	7,603	5,063	-12.77%
YoY %	-68.31%	0.00%	-	-32.76%	-42.86%	50.17%	-	-
Horiz. %	44.03%	138.91%	-	57.69%	85.80%	150.17%	100.00%	-
Div Payout %	368.58%	379.98%	-	0.00%	38.68%	154.35%	0.00%	-
YoY %	-3.00%	0.00%	-	0.00%	-74.94%	0.00%	-	-
Horiz. %	238.79%	246.18%	-	0.00%	25.06%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	140,740	142,713	136,181	136,334	128,594	126,600	118,620	2.88%
YoY %	-1.38%	4.80%	-0.11%	6.02%	1.58%	6.73%	-	-
Horiz. %	118.65%	120.31%	114.80%	114.93%	108.41%	106.73%	100.00%	-
NOSH	112,202	111,882	109,210	101,538	98,592	82,160	80,589	5.66%
YoY %	0.29%	2.45%	7.56%	2.99%	20.00%	1.95%	-	-
Horiz. %	139.23%	138.83%	135.51%	125.99%	122.34%	101.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-0.36%	7.40%	-7.10%	-3.28%	29.43%	31.82%	-2.63%	-
YoY %	-104.86%	204.23%	-116.46%	-111.15%	-7.51%	1,309.89%	-	-
Horiz. %	13.69%	-281.37%	269.96%	124.71%	-1,119.01%	-1,209.89%	100.00%	-
ROE	0.43%	1.30%	-0.33%	-0.42%	8.73%	3.89%	-0.16%	-
YoY %	-66.92%	493.94%	21.43%	-104.81%	124.42%	2,531.25%	-	-
Horiz. %	-268.75%	-812.50%	206.25%	262.50%	-5,456.25%	-2,431.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	19.25	20.29	6.12	17.84	43.92	20.04	10.16	11.23%
YoY %	-5.13%	231.54%	-65.70%	-59.38%	119.16%	97.24%	-	-
Horiz. %	189.47%	199.70%	60.24%	175.59%	432.28%	197.24%	100.00%	-
EPS	0.54	1.66	-0.43	-0.58	12.93	6.38	-0.26	-
YoY %	-67.47%	486.05%	25.86%	-104.49%	102.66%	2,553.85%	-	-
Horiz. %	-207.69%	-638.46%	165.38%	223.08%	-4,973.08%	-2,453.85%	100.00%	-
DPS	2.00	6.31	0.00	3.00	5.00	9.85	6.92	-18.68%
YoY %	-68.30%	0.00%	0.00%	-40.00%	-49.24%	42.34%	-	-
Horiz. %	28.90%	91.18%	0.00%	43.35%	72.25%	142.34%	100.00%	-
NAPS	1.26	1.28	1.31	1.40	1.48	1.64	1.62	-4.10%
YoY %	-1.56%	-2.29%	-6.43%	-5.41%	-9.76%	1.23%	-	-
Horiz. %	77.78%	79.01%	80.86%	86.42%	91.36%	101.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 101,538
RPS	18.94	19.92	5.60	15.30	33.62	13.63	6.55	19.34%
YoY %	-4.92%	255.71%	-63.40%	-54.49%	146.66%	108.09%	-	-
Horiz. %	289.16%	304.12%	85.50%	233.59%	513.28%	208.09%	100.00%	-
EPS	0.53	1.63	-0.40	-0.50	9.89	4.34	-0.17	-
YoY %	-67.48%	507.50%	20.00%	-105.06%	127.88%	2,652.94%	-	-
Horiz. %	-311.76%	-958.82%	235.29%	294.12%	-5,817.65%	-2,552.94%	100.00%	-
DPS	1.96	6.20	0.00	2.57	3.83	6.70	4.46	-12.80%
YoY %	-68.39%	0.00%	0.00%	-32.90%	-42.84%	50.22%	-	-
Horiz. %	43.95%	139.01%	0.00%	57.62%	85.87%	150.22%	100.00%	-
NAPS	1.2398	1.2572	1.1997	1.201	1.1328	1.1153	1.045	2.88%
YoY %	-1.38%	4.79%	-0.11%	6.02%	1.57%	6.73%	-	-
Horiz. %	118.64%	120.31%	114.80%	114.93%	108.40%	106.73%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.475	0.48	0.605	0.43	0.68	0.87	1.18	-
P/RPS	2.47	2.37	9.89	2.41	1.55	4.34	11.61	-22.72%
YoY %	4.22%	-76.04%	310.37%	55.48%	-64.29%	-62.62%	-	-
Horiz. %	21.27%	20.41%	85.19%	20.76%	13.35%	37.38%	100.00%	-
P/EPS	87.70	28.91	-140.07	-73.85	5.26	13.63	-445.37	-
YoY %	203.36%	120.64%	-89.67%	-1,503.99%	-61.41%	103.06%	-	-
Horiz. %	-19.69%	-6.49%	31.45%	16.58%	-1.18%	-3.06%	100.00%	-
EY	1.14	3.46	-0.71	-1.35	19.01	7.33	-0.22	-
YoY %	-67.05%	587.32%	47.41%	-107.10%	159.35%	3,431.82%	-	-
Horiz. %	-518.18%	-1,572.73%	322.73%	613.64%	-8,640.91%	-3,331.82%	100.00%	-
DY	4.21	13.14	0.00	6.98	7.35	11.32	5.86	-5.35%
YoY %	-67.96%	0.00%	0.00%	-5.03%	-35.07%	93.17%	-	-
Horiz. %	71.84%	224.23%	0.00%	119.11%	125.43%	193.17%	100.00%	-
P/NAPS	0.38	0.38	0.46	0.31	0.46	0.53	0.73	-10.30%
YoY %	0.00%	-17.39%	48.39%	-32.61%	-13.21%	-27.40%	-	-
Horiz. %	52.05%	52.05%	63.01%	42.47%	63.01%	72.60%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	12/08/22	26/08/21	25/08/20	22/08/19	28/08/18	10/08/17	-
Price	0.525	0.53	0.65	0.415	0.64	0.835	1.12	-
P/RPS	2.73	2.61	10.62	2.33	1.46	4.17	11.02	-20.74%
YoY %	4.60%	-75.42%	355.79%	59.59%	-64.99%	-62.16%	-	-
Horiz. %	24.77%	23.68%	96.37%	21.14%	13.25%	37.84%	100.00%	-
P/EPS	96.93	31.92	-150.49	-71.28	4.95	13.09	-422.73	-
YoY %	203.67%	121.21%	-111.13%	-1,540.00%	-62.18%	103.10%	-	-
Horiz. %	-22.93%	-7.55%	35.60%	16.86%	-1.17%	-3.10%	100.00%	-
EY	1.03	3.13	-0.66	-1.40	20.20	7.64	-0.24	-
YoY %	-67.09%	574.24%	52.86%	-106.93%	164.40%	3,283.33%	-	-
Horiz. %	-429.17%	-1,304.17%	275.00%	583.33%	-8,416.67%	-3,183.33%	100.00%	-
DY	3.81	11.90	0.00	7.23	7.81	11.80	6.17	-7.71%
YoY %	-67.98%	0.00%	0.00%	-7.43%	-33.81%	91.25%	-	-
Horiz. %	61.75%	192.87%	0.00%	117.18%	126.58%	191.25%	100.00%	-
P/NAPS	0.42	0.41	0.50	0.30	0.43	0.51	0.69	-7.93%
YoY %	2.44%	-18.00%	66.67%	-30.23%	-15.69%	-26.09%	-	-
Horiz. %	60.87%	59.42%	72.46%	43.48%	62.32%	73.91%	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