[LBICAP] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[LBICAP] LBI CAPITAL BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 1399.68%

YoY- -78.78%

Quarter Report

LBICAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	14,099	15,471	14,753	14,764	13,604	7,439	18,716	-17.19%
YoY %	-8.87%	4.87%	-0.07%	8.53%	82.87%	-60.25%	-	-
Horiz. %	75.33%	82.66%	78.83%	78.88%	72.69%	39.75%	100.00%	-
PBT	9,117	5,431	4,520	5,156	820	622	21,815	-44.07%
YoY %	67.87%	20.15%	-12.34%	528.78%	31.83%	-97.15%	-	-
Horiz. %	41.79%	24.90%	20.72%	23.64%	3.76%	2.85%	100.00%	-
Tax	-1,471	-508	-542	-540	-514	-818	-1,400	3.34%
YoY %	-189.57%	6.27%	-0.37%	-5.06%	37.16%	41.57%	-	-
Horiz. %	105.07%	36.29%	38.71%	38.57%	36.71%	58.43%	100.00%	-
NP	7,646	4,923	3,978	4,616	306	-196	20,415	-48.01%
YoY %	55.31%	23.76%	-13.82%	1,408.50%	256.12%	-100.96%	-	-
Horiz. %	37.45%	24.11%	19.49%	22.61%	1.50%	-0.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,649	4,926	3,981	4,619	308	-194	20,417	-48.00%
YoY %	55.28%	23.74%	-13.81%	1,399.68%	258.76%	-100.95%	-	-
Horiz. %	37.46%	24.13%	19.50%	22.62%	1.51%	-0.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.13%	9.35%	11.99%	10.47%	62.68%	131.51%	6.42%	-
YoY %	72.51%	-22.02%	14.52%	-83.30%	-52.34%	1,948.44%	-	-
Horiz. %	251.25%	145.64%	186.76%	163.08%	976.32%	2,048.44%	100.00%	-
Total Cost	6,453	10,548	10,775	10,148	13,298	7,635	-1,699	-
YoY %	-38.82%	-2.11%	6.18%	-23.69%	74.17%	549.38%	-	-
Horiz. %	-379.81%	-620.84%	-634.20%	-597.29%	-782.70%	-449.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,916	126,600	124,188	123,169	118,761	118,620	122,245	3.60%
YoY %	1.83%	1.94%	0.83%	3.71%	0.12%	-2.97%	-	-
Horiz. %	105.46%	103.56%	101.59%	100.76%	97.15%	97.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	7,603	7,603	2,199	7,262	5,063	5,063	9,963	-16.47%
YoY %	0.00%	245.75%	-69.72%	43.43%	0.00%	-49.18%	-	-
Horiz. %	76.31%	76.31%	22.07%	72.89%	50.82%	50.82%	100.00%	-
Div Payout %	99.40%	154.35%	55.25%	157.24%	1,643.97%	0.00%	48.80%	-
YoY %	-35.60%	179.37%	-64.86%	-90.44%	0.00%	0.00%	-	-
Horiz. %	203.69%	316.29%	113.22%	322.21%	3,368.79%	0.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	128,916	126,600	124,188	123,169	118,761	118,620	122,245	3.60%
YoY %	1.83%	1.94%	0.83%	3.71%	0.12%	-2.97%	-	-
Horiz. %	105.46%	103.56%	101.59%	100.76%	97.15%	97.03%	100.00%	-
NOSH	82,160	82,160	82,160	80,783	80,714	80,589	79,013	2.63%
YoY %	0.00%	0.00%	1.70%	0.09%	0.16%	1.99%	-	-
Horiz. %	103.98%	103.98%	103.98%	102.24%	102.15%	101.99%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	54.23%	31.82%	26.96%	31.27%	2.25%	-2.63%	109.08%	-
YoY %	70.43%	18.03%	-13.78%	1,289.78%	185.55%	-102.41%	-	-
Horiz. %	49.72%	29.17%	24.72%	28.67%	2.06%	-2.41%	100.00%	-
ROE	5.93%	3.89%	3.21%	3.75%	0.26%	-0.16%	16.70%	-
YoY %	52.44%	21.18%	-14.40%	1,342.31%	262.50%	-100.96%	-	-
Horiz. %	35.51%	23.29%	19.22%	22.46%	1.56%	-0.96%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	18.26	20.04	19.72	20.14	18.56	10.16	25.87	-20.70%
YoY %	-8.88%	1.62%	-2.09%	8.51%	82.68%	-60.73%	-	-
Horiz. %	70.58%	77.46%	76.23%	77.85%	71.74%	39.27%	100.00%	-
EPS	9.91	6.38	5.32	6.30	0.42	-0.26	28.23	-50.20%
YoY %	55.33%	19.92%	-15.56%	1,400.00%	261.54%	-100.92%	-	-
Horiz. %	35.10%	22.60%	18.85%	22.32%	1.49%	-0.92%	100.00%	-
DPS	9.85	9.85	2.94	10.00	6.91	6.92	13.77	-19.99%
YoY %	0.00%	235.03%	-70.60%	44.72%	-0.14%	-49.75%	-	-
Horiz. %	71.53%	71.53%	21.35%	72.62%	50.18%	50.25%	100.00%	-
NAPS	1.67	1.64	1.66	1.68	1.62	1.62	1.69	-0.78%
YoY %	1.83%	-1.20%	-1.19%	3.70%	0.00%	-4.14%	-	-
Horiz. %	98.82%	97.04%	98.22%	99.41%	95.86%	95.86%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 80,783
RPS	12.49	13.71	13.07	13.08	12.05	6.59	16.58	-17.19%
YoY %	-8.90%	4.90%	-0.08%	8.55%	82.85%	-60.25%	-	-
Horiz. %	75.33%	82.69%	78.83%	78.89%	72.68%	39.75%	100.00%	-
EPS	6.78	4.36	3.53	4.09	0.27	-0.17	18.09	-47.98%
YoY %	55.50%	23.51%	-13.69%	1,414.81%	258.82%	-100.94%	-	-
Horiz. %	37.48%	24.10%	19.51%	22.61%	1.49%	-0.94%	100.00%	-
DPS	6.74	6.74	1.95	6.44	4.49	4.49	8.83	-16.46%
YoY %	0.00%	245.64%	-69.72%	43.43%	0.00%	-49.15%	-	-
Horiz. %	76.33%	76.33%	22.08%	72.93%	50.85%	50.85%	100.00%	-
NAPS	1.1422	1.1217	1.1003	1.0913	1.0523	1.051	1.0831	3.60%
YoY %	1.83%	1.94%	0.82%	3.71%	0.12%	-2.96%	-	-
Horiz. %	105.46%	103.56%	101.59%	100.76%	97.16%	97.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.82	0.87	1.00	1.01	1.04	1.18	1.27	-
P/RPS	4.49	4.34	5.07	5.02	5.60	11.61	4.91	-5.78%
YoY %	3.46%	-14.40%	1.00%	-10.36%	-51.77%	136.46%	-	-
Horiz. %	91.45%	88.39%	103.26%	102.24%	114.05%	236.46%	100.00%	-
P/EPS	8.28	13.63	18.79	16.03	247.54	-445.37	4.50	50.10%
YoY %	-39.25%	-27.46%	17.22%	-93.52%	155.58%	-9,997.11%	-	-
Horiz. %	184.00%	302.89%	417.56%	356.22%	5,500.89%	-9,897.11%	100.00%	-
EY	12.08	7.33	5.32	6.24	0.40	-0.22	22.23	-33.38%
YoY %	64.80%	37.78%	-14.74%	1,460.00%	281.82%	-100.99%	-	-
Horiz. %	54.34%	32.97%	23.93%	28.07%	1.80%	-0.99%	100.00%	-
DY	12.01	11.32	2.94	9.90	6.64	5.86	10.85	6.99%
YoY %	6.10%	285.03%	-70.30%	49.10%	13.31%	-45.99%	-	-
Horiz. %	110.69%	104.33%	27.10%	91.24%	61.20%	54.01%	100.00%	-
P/NAPS	0.49	0.53	0.60	0.60	0.64	0.73	0.75	-24.68%
YoY %	-7.55%	-11.67%	0.00%	-6.25%	-12.33%	-2.67%	-	-
Horiz. %	65.33%	70.67%	80.00%	80.00%	85.33%	97.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	21/11/18	28/08/18	31/05/18	27/02/18	16/11/17	10/08/17	26/05/17	-
Price	0.74	0.835	0.835	1.07	1.07	1.12	1.28	-
P/RPS	4.05	4.17	4.23	5.31	5.77	11.02	4.95	-12.51%
YoY %	-2.88%	-1.42%	-20.34%	-7.97%	-47.64%	122.63%	-	-
Horiz. %	81.82%	84.24%	85.45%	107.27%	116.57%	222.63%	100.00%	-
P/EPS	7.47	13.09	15.69	16.98	254.68	-422.73	4.53	39.53%
YoY %	-42.93%	-16.57%	-7.60%	-93.33%	160.25%	-9,431.79%	-	-
Horiz. %	164.90%	288.96%	346.36%	374.83%	5,622.08%	-9,331.79%	100.00%	-
EY	13.39	7.64	6.37	5.89	0.39	-0.24	22.05	-28.26%
YoY %	75.26%	19.94%	8.15%	1,410.26%	262.50%	-101.09%	-	-
Horiz. %	60.73%	34.65%	28.89%	26.71%	1.77%	-1.09%	100.00%	-
DY	13.31	11.80	3.52	9.35	6.46	6.17	10.76	15.21%
YoY %	12.80%	235.23%	-62.35%	44.74%	4.70%	-42.66%	-	-
Horiz. %	123.70%	109.67%	32.71%	86.90%	60.04%	57.34%	100.00%	-
P/NAPS	0.44	0.51	0.50	0.64	0.66	0.69	0.76	-30.51%
YoY %	-13.73%	2.00%	-21.88%	-3.03%	-4.35%	-9.21%	-	-
Horiz. %	57.89%	67.11%	65.79%	84.21%	86.84%	90.79%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

281

HLIND

HONG LEONG INDUSTRIES BHD

281

PTRANS

PERAK TRANSIT BERHAD

270

GENTING

GENTING BHD

123

YTLPOWR

YTL POWER INTERNATIONAL BHD

111

VSTECS

VSTECS BERHAD

110

DUFU

DUFU TECHNOLOGY CORP. BHD

100

TOPGLOV

TOP GLOVE CORPORATION BHD

PBBANK

PUBLIC BANK BHD

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

AHB

0.17

+0.005

38,544,000

KNM

0.08

+0.01

22,357,300

PWRWELL

0.415

-0.03

22,102,100

HSI-HUT

0.14

-0.005

19,999,700

AWANTEC

0.415

+0.16

18,247,500

EWINT

0.38

+0.02

15,253,100

BSLCORP-OR

0.005

0.00

12,469,600

More active Stocks

SBAGAN

6.33

+0.73

358,200

KLUANG

5.70

+0.39

146,200

2.28

+0.33

8,275,600

MANULFE

2.55

+0.20

414,900

PGF-PA

1.15

+0.20

4,400

AWANTEC

0.415

+0.16

18,247,500

GENTING

4.71

+0.16

5,228,900

CHGP

2.93

+0.16

606,000

NOTION-WD

0.285

+0.15

2,228,300

AWANTEC-WA

0.235

+0.13

3,886,000

More gainer Stocks

DLADY

32.14

-0.28

3,600

EQ8MID

1.10

-0.215

1,000

PETGAS

17.92

-0.14

200

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.43

-0.09

95,400

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More