[LBICAP] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 190.13%
YoY- 2110.85%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 7,979 667 4,710 7,358 8,730 2,565 16,609 -11.49%
PBT 402 -971 74 3,860 174 -24 4,492 -33.09%
Tax -190 172 524 -1,008 -45 -349 -1,510 -29.18%
NP 212 -799 598 2,852 129 -373 2,982 -35.61%
-
NP to SH 212 -799 598 2,852 129 -373 2,982 -35.61%
-
Tax Rate 47.26% - -708.11% 26.11% 25.86% - 33.62% -
Total Cost 7,767 1,466 4,112 4,506 8,601 2,938 13,627 -8.93%
-
Net Worth 141,751 133,413 123,953 128,916 118,761 121,040 117,860 3.12%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 7,033 - - - - - 3,550 12.05%
Div Payout % 3,317.68% - - - - - 119.05% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 141,751 133,413 123,953 128,916 118,761 121,040 117,860 3.12%
NOSH 109,560 101,539 101,538 82,160 80,714 77,786 71,000 7.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.66% -119.79% 12.70% 38.76% 1.48% -14.54% 17.95% -
ROE 0.15% -0.60% 0.48% 2.21% 0.11% -0.31% 2.53% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.37 0.68 5.36 9.53 11.91 3.62 23.39 -17.49%
EPS 0.20 -0.82 0.68 3.69 0.00 -0.01 4.20 -39.76%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 5.00 4.46%
NAPS 1.31 1.37 1.41 1.67 1.62 1.71 1.66 -3.86%
Adjusted Per Share Value based on latest NOSH - 82,160
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.03 0.59 4.15 6.48 7.69 2.26 14.63 -11.48%
EPS 0.19 -0.70 0.53 2.51 0.11 -0.33 2.63 -35.43%
DPS 6.20 0.00 0.00 0.00 0.00 0.00 3.13 12.05%
NAPS 1.2487 1.1753 1.0919 1.1357 1.0462 1.0663 1.0383 3.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.605 0.525 0.62 0.82 1.04 1.23 1.44 -
P/RPS 8.20 76.65 11.57 8.60 8.73 33.94 6.16 4.87%
P/EPS 308.80 -63.99 91.14 22.20 591.02 -233.42 34.29 44.19%
EY 0.32 -1.56 1.10 4.51 0.17 -0.43 2.92 -30.79%
DY 10.74 0.00 0.00 0.00 0.00 0.00 3.47 20.69%
P/NAPS 0.46 0.38 0.44 0.49 0.64 0.72 0.87 -10.06%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 15/11/19 21/11/18 16/11/17 18/11/16 17/11/15 -
Price 0.605 0.67 0.635 0.74 1.07 1.17 1.58 -
P/RPS 8.20 97.82 11.85 7.76 8.99 32.29 6.75 3.29%
P/EPS 308.80 -81.66 93.35 20.03 608.07 -222.03 37.62 41.98%
EY 0.32 -1.22 1.07 4.99 0.16 -0.45 2.66 -29.71%
DY 10.74 0.00 0.00 0.00 0.00 0.00 3.16 22.59%
P/NAPS 0.46 0.49 0.45 0.44 0.66 0.68 0.95 -11.37%

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