[LBICAP] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -116.74%
YoY- 20.81%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 12,123 21,497 22,618 6,362 17,371 38,159 15,471 -3.97%
PBT -3,431 831 2,173 1,644 -402 17,892 5,431 -
Tax 145 -909 -500 -2,096 -168 -6,662 -508 -
NP -3,286 -78 1,673 -452 -570 11,230 4,923 -
-
NP to SH -3,354 605 1,851 -449 -567 11,232 4,926 -
-
Tax Rate - 109.39% 23.01% 127.49% - 37.23% 9.35% -
Total Cost 15,409 21,575 20,945 6,814 17,941 26,929 10,548 6.51%
-
Net Worth 136,037 140,740 142,713 136,181 136,334 128,594 126,600 1.20%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 2,233 2,229 7,033 - 2,921 4,344 7,603 -18.45%
Div Payout % 0.00% 368.58% 379.98% - 0.00% 38.68% 154.35% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 136,037 140,740 142,713 136,181 136,334 128,594 126,600 1.20%
NOSH 114,719 112,202 111,882 109,210 101,538 98,592 82,160 5.71%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -27.11% -0.36% 7.40% -7.10% -3.28% 29.43% 31.82% -
ROE -2.47% 0.43% 1.30% -0.33% -0.42% 8.73% 3.89% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.69 19.25 20.29 6.12 17.84 43.92 20.04 -9.93%
EPS -2.96 0.54 1.66 -0.43 -0.58 12.93 6.38 -
DPS 1.97 2.00 6.31 0.00 3.00 5.00 9.85 -23.50%
NAPS 1.20 1.26 1.28 1.31 1.40 1.48 1.64 -5.06%
Adjusted Per Share Value based on latest NOSH - 109,210
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.55 18.71 19.68 5.54 15.12 33.21 13.46 -3.97%
EPS -2.92 0.53 1.61 -0.39 -0.49 9.77 4.29 -
DPS 1.94 1.94 6.12 0.00 2.54 3.78 6.62 -18.48%
NAPS 1.1839 1.2248 1.242 1.1851 1.1865 1.1191 1.1017 1.20%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.51 0.475 0.48 0.605 0.43 0.68 0.87 -
P/RPS 4.77 2.47 2.37 9.89 2.41 1.55 4.34 1.58%
P/EPS -17.24 87.70 28.91 -140.07 -73.85 5.26 13.63 -
EY -5.80 1.14 3.46 -0.71 -1.35 19.01 7.33 -
DY 3.86 4.21 13.14 0.00 6.98 7.35 11.32 -16.40%
P/NAPS 0.42 0.38 0.38 0.46 0.31 0.46 0.53 -3.79%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 23/08/23 12/08/22 26/08/21 25/08/20 22/08/19 28/08/18 -
Price 0.45 0.525 0.53 0.65 0.415 0.64 0.835 -
P/RPS 4.21 2.73 2.61 10.62 2.33 1.46 4.17 0.15%
P/EPS -15.21 96.93 31.92 -150.49 -71.28 4.95 13.09 -
EY -6.57 1.03 3.13 -0.66 -1.40 20.20 7.64 -
DY 4.38 3.81 11.90 0.00 7.23 7.81 11.80 -15.21%
P/NAPS 0.37 0.42 0.41 0.50 0.30 0.43 0.51 -5.20%

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