[LBICAP] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -8.81%
YoY- -29.79%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 25,046 27,594 22,618 20,968 19,662 13,674 6,362 148.70%
PBT 793 2,366 2,173 2,242 2,462 3,017 1,644 -38.41%
Tax -681 -608 -500 -367 -405 -2,458 -2,096 -52.64%
NP 112 1,758 1,673 1,875 2,057 559 -452 -
-
NP to SH 490 2,062 1,851 1,883 2,065 562 -449 -
-
Tax Rate 85.88% 25.70% 23.01% 16.37% 16.45% 81.47% 127.49% -
Total Cost 24,934 25,836 20,945 19,093 17,605 13,115 6,814 136.90%
-
Net Worth 140,483 144,943 142,713 142,713 133,314 141,751 136,181 2.08%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,229 2,229 7,033 7,033 7,033 7,033 - -
Div Payout % 455.08% 108.14% 379.98% 373.53% 340.60% 1,251.51% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 140,483 144,943 142,713 142,713 133,314 141,751 136,181 2.08%
NOSH 111,882 111,882 111,882 111,882 111,882 109,560 109,210 1.62%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.45% 6.37% 7.40% 8.94% 10.46% 4.09% -7.10% -
ROE 0.35% 1.42% 1.30% 1.32% 1.55% 0.40% -0.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.46 24.75 20.29 18.81 18.88 12.64 6.12 137.36%
EPS 0.44 1.85 1.66 1.69 1.98 0.52 -0.43 -
DPS 2.00 2.00 6.31 6.31 6.75 6.50 0.00 -
NAPS 1.26 1.30 1.28 1.28 1.28 1.31 1.31 -2.55%
Adjusted Per Share Value based on latest NOSH - 111,882
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.19 24.45 20.04 18.58 17.42 12.12 5.64 148.60%
EPS 0.43 1.83 1.64 1.67 1.83 0.50 -0.40 -
DPS 1.98 1.98 6.23 6.23 6.23 6.23 0.00 -
NAPS 1.2447 1.2842 1.2645 1.2645 1.1812 1.2559 1.2066 2.08%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.515 0.50 0.48 0.555 0.595 0.605 0.605 -
P/RPS 2.29 2.02 2.37 2.95 3.15 4.79 9.89 -62.19%
P/EPS 117.18 27.04 28.91 32.86 30.01 116.49 -140.07 -
EY 0.85 3.70 3.46 3.04 3.33 0.86 -0.71 -
DY 3.88 4.00 13.14 11.37 11.35 10.74 0.00 -
P/NAPS 0.41 0.38 0.38 0.43 0.46 0.46 0.46 -7.36%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 12/08/22 26/05/22 28/02/22 25/11/21 26/08/21 -
Price 0.455 0.46 0.53 0.54 0.57 0.605 0.65 -
P/RPS 2.03 1.86 2.61 2.87 3.02 4.79 10.62 -66.71%
P/EPS 103.53 24.87 31.92 31.97 28.75 116.49 -150.49 -
EY 0.97 4.02 3.13 3.13 3.48 0.86 -0.66 -
DY 4.40 4.35 11.90 11.68 11.85 10.74 0.00 -
P/NAPS 0.36 0.35 0.41 0.42 0.45 0.46 0.50 -19.61%

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