[LBICAP] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 153.21%
YoY- 106.08%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 36,913 35,511 38,159 26,714 15,957 14,099 15,471 78.27%
PBT 9,069 14,106 17,892 13,350 7,054 9,117 5,431 40.62%
Tax -2,862 -5,130 -6,662 -5,148 -3,816 -1,471 -508 215.62%
NP 6,207 8,976 11,230 8,202 3,238 7,646 4,923 16.65%
-
NP to SH 6,210 8,978 11,232 8,204 3,240 7,649 4,926 16.64%
-
Tax Rate 31.56% 36.37% 37.23% 38.56% 54.10% 16.13% 9.35% -
Total Cost 30,706 26,535 26,929 18,512 12,719 6,453 10,548 103.48%
-
Net Worth 122,195 123,953 128,594 136,144 129,688 128,916 126,600 -2.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,344 4,344 4,344 5,403 5,403 7,603 7,603 -31.07%
Div Payout % 69.96% 48.39% 38.68% 65.87% 166.78% 99.40% 154.35% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 122,195 123,953 128,594 136,144 129,688 128,916 126,600 -2.32%
NOSH 101,538 101,538 98,592 82,160 82,160 82,160 82,160 15.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.82% 25.28% 29.43% 30.70% 20.29% 54.23% 31.82% -
ROE 5.08% 7.24% 8.73% 6.03% 2.50% 5.93% 3.89% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.99 40.39 43.92 33.95 20.67 18.26 20.04 63.52%
EPS 7.06 10.21 12.93 10.42 4.20 9.91 6.38 6.96%
DPS 4.94 4.94 5.00 7.00 7.00 9.85 9.85 -36.79%
NAPS 1.39 1.41 1.48 1.73 1.68 1.67 1.64 -10.41%
Adjusted Per Share Value based on latest NOSH - 82,160
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.12 30.90 33.21 23.25 13.89 12.27 13.46 78.29%
EPS 5.40 7.81 9.77 7.14 2.82 6.66 4.29 16.53%
DPS 3.78 3.78 3.78 4.70 4.70 6.62 6.62 -31.10%
NAPS 1.0634 1.0787 1.1191 1.1848 1.1286 1.1219 1.1017 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.585 0.62 0.68 0.96 0.72 0.82 0.87 -
P/RPS 1.39 1.53 1.55 2.83 3.48 4.49 4.34 -53.09%
P/EPS 8.28 6.07 5.26 9.21 17.15 8.28 13.63 -28.20%
EY 12.08 16.47 19.01 10.86 5.83 12.08 7.33 39.39%
DY 8.45 7.97 7.35 7.29 9.72 12.01 11.32 -17.66%
P/NAPS 0.42 0.44 0.46 0.55 0.43 0.49 0.53 -14.32%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 15/11/19 22/08/19 30/05/19 26/02/19 21/11/18 28/08/18 -
Price 0.56 0.635 0.64 0.965 0.75 0.74 0.835 -
P/RPS 1.33 1.57 1.46 2.84 3.63 4.05 4.17 -53.22%
P/EPS 7.93 6.22 4.95 9.26 17.87 7.47 13.09 -28.33%
EY 12.61 16.08 20.20 10.80 5.60 13.39 7.64 39.53%
DY 8.82 7.78 7.81 7.25 9.33 13.31 11.80 -17.59%
P/NAPS 0.40 0.45 0.43 0.56 0.45 0.44 0.51 -14.91%

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