[LBICAP] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -101.81%
YoY- -112.51%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 4,710 7,358 8,730 2,565 16,609 6,076 16,350 -18.72%
PBT 74 3,860 174 -24 4,492 -539 4,974 -50.39%
Tax 524 -1,008 -45 -349 -1,510 -239 -1,337 -
NP 598 2,852 129 -373 2,982 -778 3,637 -25.97%
-
NP to SH 598 2,852 129 -373 2,982 -778 3,637 -25.97%
-
Tax Rate -708.11% 26.11% 25.86% - 33.62% - 26.88% -
Total Cost 4,112 4,506 8,601 2,938 13,627 6,854 12,713 -17.14%
-
Net Worth 123,953 128,916 118,761 121,040 117,860 106,798 87,162 6.04%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 3,550 - - -
Div Payout % - - - - 119.05% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 123,953 128,916 118,761 121,040 117,860 106,798 87,162 6.04%
NOSH 101,538 82,160 80,714 77,786 71,000 70,727 62,706 8.36%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.70% 38.76% 1.48% -14.54% 17.95% -12.80% 22.24% -
ROE 0.48% 2.21% 0.11% -0.31% 2.53% -0.73% 4.17% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.36 9.53 11.91 3.62 23.39 8.59 26.07 -23.16%
EPS 0.68 3.69 0.00 -0.01 4.20 -1.10 5.80 -30.02%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.41 1.67 1.62 1.71 1.66 1.51 1.39 0.23%
Adjusted Per Share Value based on latest NOSH - 77,786
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.15 6.48 7.69 2.26 14.63 5.35 14.40 -18.71%
EPS 0.53 2.51 0.11 -0.33 2.63 -0.69 3.20 -25.88%
DPS 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
NAPS 1.0919 1.1357 1.0462 1.0663 1.0383 0.9408 0.7678 6.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.62 0.82 1.04 1.23 1.44 1.56 1.25 -
P/RPS 11.57 8.60 8.73 33.94 6.16 18.16 4.79 15.82%
P/EPS 91.14 22.20 591.02 -233.42 34.29 -141.82 21.55 27.15%
EY 1.10 4.51 0.17 -0.43 2.92 -0.71 4.64 -21.32%
DY 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 0.44 0.49 0.64 0.72 0.87 1.03 0.90 -11.23%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 21/11/18 16/11/17 18/11/16 17/11/15 25/11/14 26/11/13 -
Price 0.635 0.74 1.07 1.17 1.58 1.37 1.28 -
P/RPS 11.85 7.76 8.99 32.29 6.75 15.95 4.91 15.80%
P/EPS 93.35 20.03 608.07 -222.03 37.62 -124.55 22.07 27.15%
EY 1.07 4.99 0.16 -0.45 2.66 -0.80 4.53 -21.36%
DY 0.00 0.00 0.00 0.00 3.16 0.00 0.00 -
P/NAPS 0.45 0.44 0.66 0.68 0.95 0.91 0.92 -11.23%

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