[LBICAP] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -180.97%
YoY- -214.81%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 31,612 15,892 47,348 4,320 4,364 41,100 90,420 -16.05%
PBT 12,296 -6,500 21,652 -3,532 -988 6,092 26,076 -11.76%
Tax -8,764 -712 -5,536 -208 -200 -1,860 -7,236 3.24%
NP 3,532 -7,212 16,116 -3,740 -1,188 4,232 18,840 -24.32%
-
NP to SH 3,544 -7,212 16,116 -3,740 -1,188 4,232 18,840 -24.28%
-
Tax Rate 71.28% - 25.57% - - 30.53% 27.75% -
Total Cost 28,080 23,104 31,232 8,060 5,552 36,868 71,580 -14.42%
-
Net Worth 135,216 133,412 136,144 124,188 122,245 110,737 114,070 2.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 12,386 - - - 20,253 - - -
Div Payout % 349.50% - - - 0.00% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 135,216 133,412 136,144 124,188 122,245 110,737 114,070 2.87%
NOSH 108,260 101,538 82,160 82,160 79,013 70,533 73,593 6.63%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.17% -45.38% 34.04% -86.57% -27.22% 10.30% 20.84% -
ROE 2.62% -5.41% 11.84% -3.01% -0.97% 3.82% 16.52% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.63 16.32 60.17 5.77 6.03 58.27 122.86 -20.64%
EPS 3.64 -7.40 20.48 -4.80 -1.60 6.00 25.60 -27.73%
DPS 12.00 0.00 0.00 0.00 28.00 0.00 0.00 -
NAPS 1.31 1.37 1.73 1.66 1.69 1.57 1.55 -2.76%
Adjusted Per Share Value based on latest NOSH - 82,160
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 27.51 13.83 41.20 3.76 3.80 35.77 78.69 -16.05%
EPS 3.08 -6.28 14.03 -3.25 -1.03 3.68 16.40 -24.30%
DPS 10.78 0.00 0.00 0.00 17.63 0.00 0.00 -
NAPS 1.1767 1.161 1.1848 1.0808 1.0639 0.9637 0.9927 2.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.67 0.40 0.96 1.00 1.27 1.38 1.29 -
P/RPS 2.19 2.45 1.60 17.32 21.05 2.37 1.05 13.02%
P/EPS 19.51 -5.40 4.69 -20.00 -77.33 23.00 5.04 25.27%
EY 5.12 -18.51 21.33 -5.00 -1.29 4.35 19.84 -20.19%
DY 17.91 0.00 0.00 0.00 22.05 0.00 0.00 -
P/NAPS 0.51 0.29 0.55 0.60 0.75 0.88 0.83 -7.78%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 30/06/20 30/05/19 31/05/18 26/05/17 27/05/16 27/05/15 -
Price 0.685 0.43 0.965 0.835 1.28 1.34 1.35 -
P/RPS 2.24 2.63 1.60 14.46 21.22 2.30 1.10 12.57%
P/EPS 19.95 -5.81 4.71 -16.70 -77.94 22.33 5.27 24.81%
EY 5.01 -17.22 21.22 -5.99 -1.28 4.48 18.96 -19.87%
DY 17.52 0.00 0.00 0.00 21.88 0.00 0.00 -
P/NAPS 0.52 0.31 0.56 0.50 0.76 0.85 0.87 -8.21%

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