Highlights

[LBICAP] YoY Quarter Result on 2017-06-30 [#2]

Stock [LBICAP]: LBI CAPITAL BHD
Announcement Date 10-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     112.79%    YoY -     -99.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,794 13,071 42,496 25,112 9,835 15,403 4,080 -12.79%
  YoY % -86.27% -69.24% 69.23% 155.33% -36.15% 277.52% -
  Horiz. % 43.97% 320.37% 1,041.57% 615.49% 241.05% 377.52% 100.00%
PBT 158 21,351 13,332 9,048 3,768 2,584 725 -22.41%
  YoY % -99.26% 60.15% 47.35% 140.13% 45.82% 256.41% -
  Horiz. % 21.79% 2,944.97% 1,838.90% 1,248.00% 519.72% 356.41% 100.00%
Tax -120 -702 -3,501 -2,392 -900 -645 -94 4.15%
  YoY % 82.91% 79.95% -46.36% -165.78% -39.53% -586.17% -
  Horiz. % 127.66% 746.81% 3,724.47% 2,544.68% 957.45% 686.17% 100.00%
NP 38 20,649 9,831 6,656 2,868 1,939 631 -37.37%
  YoY % -99.82% 110.04% 47.70% 132.08% 47.91% 207.29% -
  Horiz. % 6.02% 3,272.42% 1,558.00% 1,054.83% 454.52% 307.29% 100.00%
NP to SH 38 20,649 9,831 6,656 2,868 1,939 631 -37.37%
  YoY % -99.82% 110.04% 47.70% 132.08% 47.91% 207.29% -
  Horiz. % 6.02% 3,272.42% 1,558.00% 1,054.83% 454.52% 307.29% 100.00%
Tax Rate 75.95 % 3.29 % 26.26 % 26.44 % 23.89 % 24.96 % 12.97 % 34.22%
  YoY % 2,208.51% -87.47% -0.68% 10.67% -4.29% 92.44% -
  Horiz. % 585.58% 25.37% 202.47% 203.86% 184.19% 192.44% 100.00%
Total Cost 1,756 -7,578 32,665 18,456 6,967 13,464 3,449 -10.63%
  YoY % 123.17% -123.20% 76.99% 164.91% -48.25% 290.37% -
  Horiz. % 50.91% -219.72% 947.09% 535.11% 202.00% 390.37% 100.00%
Net Worth 118,620 125,993 121,787 103,915 86,040 92,382 137,672 -2.45%
  YoY % -5.85% 3.45% 17.20% 20.78% -6.87% -32.90% -
  Horiz. % 86.16% 91.52% 88.46% 75.48% 62.50% 67.10% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 4,899 - 3,395 3,117 - - -
  YoY % 0.00% 0.00% 0.00% 8.93% 0.00% 0.00% -
  Horiz. % 0.00% 157.18% 0.00% 108.93% 100.00% - -
Div Payout % - % 23.73 % - % 51.02 % 108.70 % - % - % -
  YoY % 0.00% 0.00% 0.00% -53.06% 0.00% 0.00% -
  Horiz. % 0.00% 21.83% 0.00% 46.94% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 118,620 125,993 121,787 103,915 86,040 92,382 137,672 -2.45%
  YoY % -5.85% 3.45% 17.20% 20.78% -6.87% -32.90% -
  Horiz. % 86.16% 91.52% 88.46% 75.48% 62.50% 67.10% 100.00%
NOSH 73,222 69,996 73,365 67,918 62,347 72,741 114,727 -7.20%
  YoY % 4.61% -4.59% 8.02% 8.93% -14.29% -36.60% -
  Horiz. % 63.82% 61.01% 63.95% 59.20% 54.34% 63.40% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.12 % 157.98 % 23.13 % 26.51 % 29.16 % 12.59 % 15.47 % -28.18%
  YoY % -98.66% 583.01% -12.75% -9.09% 131.61% -18.62% -
  Horiz. % 13.70% 1,021.20% 149.52% 171.36% 188.49% 81.38% 100.00%
ROE 0.03 % 16.39 % 8.07 % 6.41 % 3.33 % 2.10 % 0.46 % -36.53%
  YoY % -99.82% 103.10% 25.90% 92.49% 58.57% 356.52% -
  Horiz. % 6.52% 3,563.04% 1,754.35% 1,393.48% 723.91% 456.52% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.45 18.67 57.92 36.97 15.77 21.17 3.56 -6.03%
  YoY % -86.88% -67.77% 56.67% 134.43% -25.51% 494.66% -
  Horiz. % 68.82% 524.44% 1,626.97% 1,038.48% 442.98% 594.66% 100.00%
EPS 0.00 29.50 13.40 9.80 4.60 3.10 0.55 -
  YoY % 0.00% 120.15% 36.73% 113.04% 48.39% 463.64% -
  Horiz. % 0.00% 5,363.64% 2,436.36% 1,781.82% 836.36% 563.64% 100.00%
DPS 0.00 7.00 0.00 5.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.00% 0.00% 100.00% 100.00% - -
NAPS 1.6200 1.8000 1.6600 1.5300 1.3800 1.2700 1.2000 5.12%
  YoY % -10.00% 8.43% 8.50% 10.87% 8.66% 5.83% -
  Horiz. % 135.00% 150.00% 138.33% 127.50% 115.00% 105.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,589
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.23 16.22 52.73 31.16 12.20 19.11 5.06 -12.75%
  YoY % -86.25% -69.24% 69.22% 155.41% -36.16% 277.67% -
  Horiz. % 44.07% 320.55% 1,042.09% 615.81% 241.11% 377.67% 100.00%
EPS 0.05 25.62 12.20 8.26 3.56 2.41 0.78 -36.71%
  YoY % -99.80% 110.00% 47.70% 132.02% 47.72% 208.97% -
  Horiz. % 6.41% 3,284.62% 1,564.10% 1,058.97% 456.41% 308.97% 100.00%
DPS 0.00 6.08 0.00 4.21 3.87 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 8.79% 0.00% 0.00% -
  Horiz. % 0.00% 157.11% 0.00% 108.79% 100.00% - -
NAPS 1.4719 1.5634 1.5112 1.2894 1.0676 1.1463 1.7083 -2.45%
  YoY % -5.85% 3.45% 17.20% 20.78% -6.87% -32.90% -
  Horiz. % 86.16% 91.52% 88.46% 75.48% 62.49% 67.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.1800 1.3800 1.3400 1.4000 1.2600 0.8500 0.6200 -
P/RPS 48.16 7.39 2.31 3.79 7.99 4.01 17.43 18.44%
  YoY % 551.69% 219.91% -39.05% -52.57% 99.25% -76.99% -
  Horiz. % 276.31% 42.40% 13.25% 21.74% 45.84% 23.01% 100.00%
P/EPS 2,273.75 4.68 10.00 14.29 27.39 31.89 112.73 64.91%
  YoY % 48,484.41% -53.20% -30.02% -47.83% -14.11% -71.71% -
  Horiz. % 2,016.99% 4.15% 8.87% 12.68% 24.30% 28.29% 100.00%
EY 0.04 21.38 10.00 7.00 3.65 3.14 0.89 -40.34%
  YoY % -99.81% 113.80% 42.86% 91.78% 16.24% 252.81% -
  Horiz. % 4.49% 2,402.25% 1,123.60% 786.52% 410.11% 352.81% 100.00%
DY 0.00 5.07 0.00 3.57 3.97 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -10.08% 0.00% 0.00% -
  Horiz. % 0.00% 127.71% 0.00% 89.92% 100.00% - -
P/NAPS 0.73 0.77 0.81 0.92 0.91 0.67 0.52 5.81%
  YoY % -5.19% -4.94% -11.96% 1.10% 35.82% 28.85% -
  Horiz. % 140.38% 148.08% 155.77% 176.92% 175.00% 128.85% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 26/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 1.1200 1.3700 1.3000 1.4200 1.2400 1.0300 0.6200 -
P/RPS 45.71 7.34 2.24 3.84 7.86 4.86 17.43 17.41%
  YoY % 522.75% 227.68% -41.67% -51.15% 61.73% -72.12% -
  Horiz. % 262.25% 42.11% 12.85% 22.03% 45.09% 27.88% 100.00%
P/EPS 2,158.14 4.64 9.70 14.49 26.96 38.64 112.73 63.49%
  YoY % 46,411.64% -52.16% -33.06% -46.25% -30.23% -65.72% -
  Horiz. % 1,914.43% 4.12% 8.60% 12.85% 23.92% 34.28% 100.00%
EY 0.05 21.53 10.31 6.90 3.71 2.59 0.89 -38.09%
  YoY % -99.77% 108.83% 49.42% 85.98% 43.24% 191.01% -
  Horiz. % 5.62% 2,419.10% 1,158.43% 775.28% 416.85% 291.01% 100.00%
DY 0.00 5.11 0.00 3.52 4.03 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -12.66% 0.00% 0.00% -
  Horiz. % 0.00% 126.80% 0.00% 87.34% 100.00% - -
P/NAPS 0.69 0.76 0.78 0.93 0.90 0.81 0.52 4.82%
  YoY % -9.21% -2.56% -16.13% 3.33% 11.11% 55.77% -
  Horiz. % 132.69% 146.15% 150.00% 178.85% 173.08% 155.77% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

465  230  508  644 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.33+0.02 
 MTOUCHE 0.275-0.025 
 JAG 0.1450.00 
 COMPUGT 0.030.00 
 HUBLINE 0.06+0.005 
 MLAB 0.210.00 
 STRAITS-WA 0.135+0.005 
 LCTITAN-CE 0.32-0.025 
 PUC 0.130.00 
 SYSTECH 0.415-0.025 
Partners & Brokers