[LBICAP] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 55.28%
YoY- 2383.44%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 13,674 13,328 35,511 14,099 13,604 28,501 100,501 -28.26%
PBT 3,017 -1,447 14,106 9,117 820 20,405 27,441 -30.76%
Tax -2,458 -520 -5,130 -1,471 -514 -964 -7,799 -17.49%
NP 559 -1,967 8,976 7,646 306 19,441 19,642 -44.71%
-
NP to SH 562 -1,964 8,978 7,649 308 19,441 19,642 -44.66%
-
Tax Rate 81.47% - 36.37% 16.13% 62.68% 4.72% 28.42% -
Total Cost 13,115 15,295 26,535 6,453 13,298 9,060 80,859 -26.13%
-
Net Worth 141,751 133,413 123,953 128,916 118,761 121,040 117,860 3.12%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 7,033 2,921 4,344 7,603 5,063 4,899 - -
Div Payout % 1,251.51% 0.00% 48.39% 99.40% 1,643.97% 25.20% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 141,751 133,413 123,953 128,916 118,761 121,040 117,860 3.12%
NOSH 109,560 101,539 101,538 82,160 80,714 77,786 71,000 7.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.09% -14.76% 25.28% 54.23% 2.25% 68.21% 19.54% -
ROE 0.40% -1.47% 7.24% 5.93% 0.26% 16.06% 16.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.64 13.69 40.39 18.26 18.56 40.26 141.55 -33.11%
EPS 0.52 -2.02 10.21 9.91 0.42 27.47 27.66 -48.40%
DPS 6.50 3.00 4.94 9.85 6.91 6.92 0.00 -
NAPS 1.31 1.37 1.41 1.67 1.62 1.71 1.66 -3.86%
Adjusted Per Share Value based on latest NOSH - 82,160
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.05 11.74 31.28 12.42 11.98 25.11 88.53 -28.25%
EPS 0.50 -1.73 7.91 6.74 0.27 17.13 17.30 -44.57%
DPS 6.20 2.57 3.83 6.70 4.46 4.32 0.00 -
NAPS 1.2487 1.1753 1.0919 1.1357 1.0462 1.0663 1.0383 3.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.605 0.525 0.62 0.82 1.04 1.23 1.44 -
P/RPS 4.79 3.84 1.53 4.49 5.60 3.05 1.02 29.37%
P/EPS 116.49 -26.03 6.07 8.28 247.54 4.48 5.21 67.76%
EY 0.86 -3.84 16.47 12.08 0.40 22.33 19.21 -40.38%
DY 10.74 5.71 7.97 12.01 6.64 5.63 0.00 -
P/NAPS 0.46 0.38 0.44 0.49 0.64 0.72 0.87 -10.06%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 15/11/19 21/11/18 16/11/17 18/11/16 17/11/15 -
Price 0.605 0.67 0.635 0.74 1.07 1.17 1.58 -
P/RPS 4.79 4.90 1.57 4.05 5.77 2.91 1.12 27.37%
P/EPS 116.49 -33.22 6.22 7.47 254.68 4.26 5.71 65.22%
EY 0.86 -3.01 16.08 13.39 0.39 23.47 17.51 -39.45%
DY 10.74 4.48 7.78 13.31 6.46 5.92 0.00 -
P/NAPS 0.46 0.49 0.45 0.44 0.66 0.68 0.95 -11.37%

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