[LBICAP] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -46.2%
YoY- 91.06%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 25,046 19,662 7,903 36,910 15,957 14,764 27,899 -1.78%
PBT 793 2,462 3,074 9,056 7,054 5,156 23,580 -43.17%
Tax -680 -405 -2,191 -2,863 -3,813 -540 -1,815 -15.08%
NP 113 2,057 883 6,193 3,241 4,616 21,765 -58.37%
-
NP to SH 490 2,065 886 6,196 3,243 4,619 21,767 -46.84%
-
Tax Rate 85.75% 16.45% 71.28% 31.61% 54.05% 10.47% 7.70% -
Total Cost 24,933 17,605 7,020 30,717 12,716 10,148 6,134 26.31%
-
Net Worth 140,483 133,314 132,564 122,195 129,688 123,169 121,116 2.50%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 2,229 6,769 2,924 4,395 5,403 2,199 4,958 -12.46%
Div Payout % 455.08% 327.84% 330.05% 70.94% 166.63% 47.62% 22.78% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 140,483 133,314 132,564 122,195 129,688 123,169 121,116 2.50%
NOSH 111,882 111,882 102,684 101,538 82,160 80,783 0 -
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.45% 10.46% 11.17% 16.78% 20.31% 31.27% 78.01% -
ROE 0.35% 1.55% 0.67% 5.07% 2.50% 3.75% 17.97% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 22.46 18.88 8.11 41.99 20.67 20.14 39.39 -8.93%
EPS 0.44 1.98 0.91 7.00 4.20 6.30 30.70 -50.69%
DPS 2.00 6.50 3.00 5.00 7.00 3.00 7.00 -18.83%
NAPS 1.26 1.28 1.36 1.39 1.68 1.68 1.71 -4.96%
Adjusted Per Share Value based on latest NOSH - 101,538
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 22.19 17.42 7.00 32.70 14.14 13.08 24.72 -1.78%
EPS 0.43 1.83 0.79 5.49 2.87 4.09 19.29 -46.93%
DPS 1.98 6.00 2.59 3.89 4.79 1.95 4.39 -12.42%
NAPS 1.2447 1.1812 1.1745 1.0827 1.1491 1.0913 1.0731 2.50%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.515 0.595 0.655 0.585 0.72 1.01 1.18 -
P/RPS 2.29 3.15 8.08 1.39 3.48 5.02 3.00 -4.39%
P/EPS 117.18 30.01 72.06 8.30 17.14 16.03 3.84 76.72%
EY 0.85 3.33 1.39 12.05 5.83 6.24 26.04 -43.45%
DY 3.88 10.92 4.58 8.55 9.72 2.97 5.93 -6.82%
P/NAPS 0.41 0.46 0.48 0.42 0.43 0.60 0.69 -8.30%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 25/02/21 27/02/20 26/02/19 27/02/18 27/02/17 -
Price 0.455 0.57 0.66 0.56 0.75 1.07 1.18 -
P/RPS 2.03 3.02 8.14 1.33 3.63 5.31 3.00 -6.29%
P/EPS 103.53 28.75 72.61 7.95 17.85 16.98 3.84 73.11%
EY 0.97 3.48 1.38 12.59 5.60 5.89 26.04 -42.19%
DY 4.40 11.40 4.55 8.93 9.33 2.80 5.93 -4.84%
P/NAPS 0.36 0.45 0.49 0.40 0.45 0.64 0.69 -10.27%

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