[LBICAP] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 225.17%
YoY- 128.62%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 22,618 20,968 19,662 13,674 6,362 7,766 7,903 101.96%
PBT 2,173 2,242 2,462 3,017 1,644 4,790 3,074 -20.69%
Tax -500 -367 -405 -2,458 -2,096 -2,111 -2,191 -62.75%
NP 1,673 1,875 2,057 559 -452 2,679 883 53.29%
-
NP to SH 1,851 1,883 2,065 562 -449 2,682 886 63.64%
-
Tax Rate 23.01% 16.37% 16.45% 81.47% 127.49% 44.07% 71.28% -
Total Cost 20,945 19,093 17,605 13,115 6,814 5,087 7,020 107.66%
-
Net Worth 142,713 142,713 133,314 141,751 136,181 135,216 132,564 5.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,033 7,033 7,033 7,033 - 2,921 2,921 79.93%
Div Payout % 379.98% 373.53% 340.60% 1,251.51% - 108.93% 329.73% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 142,713 142,713 133,314 141,751 136,181 135,216 132,564 5.05%
NOSH 111,882 111,882 111,882 109,560 109,210 108,260 102,684 5.90%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.40% 8.94% 10.46% 4.09% -7.10% 34.50% 11.17% -
ROE 1.30% 1.32% 1.55% 0.40% -0.33% 1.98% 0.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.29 18.81 18.88 12.64 6.12 7.52 8.11 84.60%
EPS 1.66 1.69 1.98 0.52 -0.43 2.60 0.91 49.45%
DPS 6.31 6.31 6.75 6.50 0.00 2.83 3.00 64.38%
NAPS 1.28 1.28 1.28 1.31 1.31 1.31 1.36 -3.97%
Adjusted Per Share Value based on latest NOSH - 109,560
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.68 18.25 17.11 11.90 5.54 6.76 6.88 101.89%
EPS 1.61 1.64 1.80 0.49 -0.39 2.33 0.77 63.73%
DPS 6.12 6.12 6.12 6.12 0.00 2.54 2.54 80.01%
NAPS 1.242 1.242 1.1602 1.2336 1.1851 1.1767 1.1537 5.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.48 0.555 0.595 0.605 0.605 0.67 0.655 -
P/RPS 2.37 2.95 3.15 4.79 9.89 8.91 8.08 -55.95%
P/EPS 28.91 32.86 30.01 116.49 -140.07 25.79 72.06 -45.69%
EY 3.46 3.04 3.33 0.86 -0.71 3.88 1.39 83.97%
DY 13.14 11.37 11.35 10.74 0.00 4.22 4.58 102.29%
P/NAPS 0.38 0.43 0.46 0.46 0.46 0.51 0.48 -14.45%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 12/08/22 26/05/22 28/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.53 0.54 0.57 0.605 0.65 0.685 0.66 -
P/RPS 2.61 2.87 3.02 4.79 10.62 9.10 8.14 -53.25%
P/EPS 31.92 31.97 28.75 116.49 -150.49 26.36 72.61 -42.27%
EY 3.13 3.13 3.48 0.86 -0.66 3.79 1.38 72.88%
DY 11.90 11.68 11.85 10.74 0.00 4.13 4.55 90.16%
P/NAPS 0.41 0.42 0.45 0.46 0.50 0.52 0.49 -11.23%

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