[LBICAP] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -150.86%
YoY- -397.96%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 43,120 12,123 13,762 14,605 8,480 21,497 21,223 60.20%
PBT 4,245 -3,431 -2,422 -1,301 -328 831 984 164.30%
Tax -1,076 145 78 -709 -739 -909 -1,021 3.54%
NP 3,169 -3,286 -2,344 -2,010 -1,067 -78 -37 -
-
NP to SH 3,381 -3,354 -2,340 -1,460 -582 605 575 224.72%
-
Tax Rate 25.35% - - - - 109.39% 103.76% -
Total Cost 39,951 15,409 16,106 16,615 9,547 21,575 21,260 52.10%
-
Net Worth 141,896 136,037 136,761 0 139,623 140,740 140,483 0.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 2,837 2,233 2,233 2,233 2,233 2,229 2,229 17.39%
Div Payout % 83.94% 0.00% 0.00% 0.00% 0.00% 368.58% 387.81% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 141,896 136,037 136,761 0 139,623 140,740 140,483 0.66%
NOSH 113,517 114,719 112,284 112,202 112,202 112,202 111,882 0.96%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.35% -27.11% -17.03% -13.76% -12.58% -0.36% -0.17% -
ROE 2.38% -2.47% -1.71% 0.00% -0.42% 0.43% 0.41% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 37.99 10.69 12.28 0.00 7.59 19.25 19.03 58.34%
EPS 2.98 -2.96 -2.09 0.00 -0.52 0.54 0.52 219.22%
DPS 2.50 1.97 1.99 0.00 2.00 2.00 2.00 15.99%
NAPS 1.25 1.20 1.22 1.23 1.25 1.26 1.26 -0.52%
Adjusted Per Share Value based on latest NOSH - 112,202
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 37.99 10.68 12.12 12.87 7.47 18.94 18.70 60.19%
EPS 2.98 -2.95 -2.06 -1.29 -0.51 0.53 0.51 223.37%
DPS 2.50 1.97 1.97 1.97 1.97 1.96 1.96 17.56%
NAPS 1.25 1.1984 1.2048 1.23 1.23 1.2398 1.2376 0.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.465 0.51 0.545 0.495 0.52 0.475 0.48 -
P/RPS 1.22 4.77 4.44 0.00 6.85 2.47 2.52 -38.26%
P/EPS 15.61 -17.24 -26.11 0.00 -99.80 87.70 93.07 -69.48%
EY 6.41 -5.80 -3.83 0.00 -1.00 1.14 1.07 228.77%
DY 5.38 3.86 3.66 0.00 3.85 4.21 4.17 18.45%
P/NAPS 0.37 0.42 0.45 0.40 0.42 0.38 0.38 -1.75%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 29/08/24 13/05/24 28/02/24 23/11/23 23/08/23 30/05/23 -
Price 0.445 0.45 0.53 0.505 0.525 0.525 0.51 -
P/RPS 1.17 4.21 4.32 0.00 6.92 2.73 2.68 -42.36%
P/EPS 14.94 -15.21 -25.39 0.00 -100.76 96.93 98.89 -71.53%
EY 6.69 -6.57 -3.94 0.00 -0.99 1.03 1.01 251.48%
DY 5.62 4.38 3.76 0.00 3.81 3.81 3.92 27.06%
P/NAPS 0.36 0.37 0.43 0.41 0.42 0.42 0.40 -6.76%

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