[LBICAP] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[LBICAP] LBI CAPITAL BHD

Announcement Date

30-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -93.91%

YoY- -95.39%

Quarter Report

LBICAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	21,223	20,968	7,766	29,049	26,714	14,753	18,716	2.11%
YoY %	1.22%	170.00%	-73.27%	8.74%	81.08%	-21.17%	-	-
Horiz. %	113.39%	112.03%	41.49%	155.21%	142.73%	78.83%	100.00%	-
PBT	984	2,242	4,790	2,031	13,350	4,520	21,815	-40.32%
YoY %	-56.11%	-53.19%	135.84%	-84.79%	195.35%	-79.28%	-	-
Horiz. %	4.51%	10.28%	21.96%	9.31%	61.20%	20.72%	100.00%	-
Tax	-1,021	-367	-2,111	-1,656	-5,148	-542	-1,400	-5.12%
YoY %	-178.20%	82.61%	-27.48%	67.83%	-849.82%	61.29%	-	-
Horiz. %	72.93%	26.21%	150.79%	118.29%	367.71%	38.71%	100.00%	-
NP	-37	1,875	2,679	375	8,202	3,978	20,415	-
YoY %	-101.97%	-30.01%	614.40%	-95.43%	106.18%	-80.51%	-	-
Horiz. %	-0.18%	9.18%	13.12%	1.84%	40.18%	19.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	575	1,883	2,682	378	8,204	3,981	20,417	-44.82%
YoY %	-69.46%	-29.79%	609.52%	-95.39%	106.08%	-80.50%	-	-
Horiz. %	2.82%	9.22%	13.14%	1.85%	40.18%	19.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	103.76%	16.37%	44.07%	81.54%	38.56%	11.99%	6.42%	-
YoY %	533.84%	-62.85%	-45.95%	111.46%	221.60%	86.76%	-	-
Horiz. %	1,616.20%	254.98%	686.45%	1,270.09%	600.62%	186.76%	100.00%	-
Total Cost	21,260	19,093	5,087	28,674	18,512	10,775	-1,699	-
YoY %	11.35%	275.33%	-82.26%	54.89%	71.81%	734.20%	-	-
Horiz. %	-1,251.32%	-1,123.78%	-299.41%	-1,687.70%	-1,089.58%	-634.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,483	142,713	135,216	133,412	136,144	124,188	122,245	2.34%
YoY %	-1.56%	5.54%	1.35%	-2.01%	9.63%	1.59%	-	-
Horiz. %	114.92%	116.74%	110.61%	109.13%	111.37%	101.59%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	2,229	7,033	2,921	4,344	5,403	2,199	9,963	-22.07%
YoY %	-68.31%	140.77%	-32.76%	-19.60%	145.70%	-77.93%	-	-
Horiz. %	22.37%	70.59%	29.32%	43.60%	54.23%	22.07%	100.00%	-
Div Payout %	387.81%	373.53%	108.93%	1,149.32%	65.87%	55.25%	48.80%	-
YoY %	3.82%	242.91%	-90.52%	1,644.83%	19.22%	13.22%	-	-
Horiz. %	794.69%	765.43%	223.22%	2,355.16%	134.98%	113.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	140,483	142,713	135,216	133,412	136,144	124,188	122,245	2.34%
YoY %	-1.56%	5.54%	1.35%	-2.01%	9.63%	1.59%	-	-
Horiz. %	114.92%	116.74%	110.61%	109.13%	111.37%	101.59%	100.00%	-
NOSH	111,882	111,882	108,260	101,538	82,160	82,160	79,013	5.96%
YoY %	0.00%	3.35%	6.62%	23.59%	0.00%	3.98%	-	-
Horiz. %	141.60%	141.60%	137.02%	128.51%	103.98%	103.98%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	-0.17%	8.94%	34.50%	1.29%	30.70%	26.96%	109.08%	-
YoY %	-101.90%	-74.09%	2,574.42%	-95.80%	13.87%	-75.28%	-	-
Horiz. %	-0.16%	8.20%	31.63%	1.18%	28.14%	24.72%	100.00%	-
ROE	0.41%	1.32%	1.98%	0.28%	6.03%	3.21%	16.70%	-
YoY %	-68.94%	-33.33%	607.14%	-95.36%	87.85%	-80.78%	-	-
Horiz. %	2.46%	7.90%	11.86%	1.68%	36.11%	19.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	19.03	18.81	7.52	29.83	33.95	19.72	25.87	-4.98%
YoY %	1.17%	150.13%	-74.79%	-12.14%	72.16%	-23.77%	-	-
Horiz. %	73.56%	72.71%	29.07%	115.31%	131.23%	76.23%	100.00%	-
EPS	0.52	1.69	2.60	0.39	10.42	5.32	28.23	-48.59%
YoY %	-69.23%	-35.00%	566.67%	-96.26%	95.86%	-81.15%	-	-
Horiz. %	1.84%	5.99%	9.21%	1.38%	36.91%	18.85%	100.00%	-
DPS	2.00	6.31	2.83	4.46	7.00	2.94	13.77	-27.48%
YoY %	-68.30%	122.97%	-36.55%	-36.29%	138.10%	-78.65%	-	-
Horiz. %	14.52%	45.82%	20.55%	32.39%	50.84%	21.35%	100.00%	-
NAPS	1.26	1.28	1.31	1.37	1.73	1.66	1.69	-4.77%
YoY %	-1.56%	-2.29%	-4.38%	-20.81%	4.22%	-1.78%	-	-
Horiz. %	74.56%	75.74%	77.51%	81.07%	102.37%	98.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 101,538
RPS	18.47	18.25	6.76	25.28	23.25	12.84	16.29	2.11%
YoY %	1.21%	169.97%	-73.26%	8.73%	81.07%	-21.18%	-	-
Horiz. %	113.38%	112.03%	41.50%	155.19%	142.73%	78.82%	100.00%	-
EPS	0.50	1.64	2.33	0.33	7.14	3.46	17.77	-44.83%
YoY %	-69.51%	-29.61%	606.06%	-95.38%	106.36%	-80.53%	-	-
Horiz. %	2.81%	9.23%	13.11%	1.86%	40.18%	19.47%	100.00%	-
DPS	1.94	6.12	2.54	3.78	4.70	1.91	8.67	-22.07%
YoY %	-68.30%	140.94%	-32.80%	-19.57%	146.07%	-77.97%	-	-
Horiz. %	22.38%	70.59%	29.30%	43.60%	54.21%	22.03%	100.00%	-
NAPS	1.2226	1.242	1.1767	1.161	1.1848	1.0808	1.0639	2.34%
YoY %	-1.56%	5.55%	1.35%	-2.01%	9.62%	1.59%	-	-
Horiz. %	114.92%	116.74%	110.60%	109.13%	111.36%	101.59%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.48	0.555	0.67	0.40	0.96	1.00	1.27	-
P/RPS	2.52	2.95	8.91	1.34	2.83	5.07	4.91	-10.51%
YoY %	-14.58%	-66.89%	564.93%	-52.65%	-44.18%	3.26%	-	-
Horiz. %	51.32%	60.08%	181.47%	27.29%	57.64%	103.26%	100.00%	-
P/EPS	93.07	32.86	25.79	103.05	9.21	18.79	4.50	65.64%
YoY %	183.23%	27.41%	-74.97%	1,018.89%	-50.98%	317.56%	-	-
Horiz. %	2,068.22%	730.22%	573.11%	2,290.00%	204.67%	417.56%	100.00%	-
EY	1.07	3.04	3.88	0.97	10.86	5.32	22.23	-39.67%
YoY %	-64.80%	-21.65%	300.00%	-91.07%	104.14%	-76.07%	-	-
Horiz. %	4.81%	13.68%	17.45%	4.36%	48.85%	23.93%	100.00%	-
DY	4.17	11.37	4.22	11.15	7.29	2.94	10.85	-14.72%
YoY %	-63.32%	169.43%	-62.15%	52.95%	147.96%	-72.90%	-	-
Horiz. %	38.43%	104.79%	38.89%	102.76%	67.19%	27.10%	100.00%	-
P/NAPS	0.38	0.43	0.51	0.29	0.55	0.60	0.75	-10.70%
YoY %	-11.63%	-15.69%	75.86%	-47.27%	-8.33%	-20.00%	-	-
Horiz. %	50.67%	57.33%	68.00%	38.67%	73.33%	80.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	26/05/22	27/05/21	30/06/20	30/05/19	31/05/18	26/05/17	-
Price	0.51	0.54	0.685	0.43	0.965	0.835	1.28	-
P/RPS	2.68	2.87	9.10	1.44	2.84	4.23	4.95	-9.71%
YoY %	-6.62%	-68.46%	531.94%	-49.30%	-32.86%	-14.55%	-	-
Horiz. %	54.14%	57.98%	183.84%	29.09%	57.37%	85.45%	100.00%	-
P/EPS	98.89	31.97	26.36	110.78	9.26	15.69	4.53	67.13%
YoY %	209.32%	21.28%	-76.21%	1,096.33%	-40.98%	246.36%	-	-
Horiz. %	2,183.00%	705.74%	581.90%	2,445.47%	204.42%	346.36%	100.00%	-
EY	1.01	3.13	3.79	0.90	10.80	6.37	22.05	-40.16%
YoY %	-67.73%	-17.41%	321.11%	-91.67%	69.54%	-71.11%	-	-
Horiz. %	4.58%	14.20%	17.19%	4.08%	48.98%	28.89%	100.00%	-
DY	3.92	11.68	4.13	10.37	7.25	3.52	10.76	-15.48%
YoY %	-66.44%	182.81%	-60.17%	43.03%	105.97%	-67.29%	-	-
Horiz. %	36.43%	108.55%	38.38%	96.38%	67.38%	32.71%	100.00%	-
P/NAPS	0.40	0.42	0.52	0.31	0.56	0.50	0.76	-10.14%
YoY %	-4.76%	-19.23%	67.74%	-44.64%	12.00%	-34.21%	-	-
Horiz. %	52.63%	55.26%	68.42%	40.79%	73.68%	65.79%	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