[LBICAP] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[LBICAP] LBI CAPITAL BHD

Announcement Date

25-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 24.99%

YoY- 14.16%

Quarter Report

LBI-2nd Qtr Results.pdf

Latest QR

Upcoming QR

LBICAP's Result

LBICAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	15,471	7,439	42,545	89,968	62,707	32,817	64,067	-21.07%
YoY %	107.97%	-82.51%	-52.71%	43.47%	91.08%	-48.78%	-	-
Horiz. %	24.15%	11.61%	66.41%	140.43%	97.88%	51.22%	100.00%	-
PBT	5,431	622	24,921	22,410	19,741	8,366	11,558	-11.82%
YoY %	773.15%	-97.50%	11.20%	13.52%	135.97%	-27.62%	-	-
Horiz. %	46.99%	5.38%	215.62%	193.89%	170.80%	72.38%	100.00%	-
Tax	-508	-818	-2,125	-6,528	-5,829	-2,024	-3,417	-27.20%
YoY %	37.90%	61.51%	67.45%	-11.99%	-187.99%	40.77%	-	-
Horiz. %	14.87%	23.94%	62.19%	191.04%	170.59%	59.23%	100.00%	-
NP	4,923	-196	22,796	15,882	13,912	6,342	8,141	-8.03%
YoY %	2,611.73%	-100.86%	43.53%	14.16%	119.36%	-22.10%	-	-
Horiz. %	60.47%	-2.41%	280.01%	195.09%	170.89%	77.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,926	-194	22,796	15,882	13,912	6,347	8,135	-8.01%
YoY %	2,639.18%	-100.85%	43.53%	14.16%	119.19%	-21.98%	-	-
Horiz. %	60.55%	-2.38%	280.22%	195.23%	171.01%	78.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.35%	131.51%	8.53%	29.13%	29.53%	24.19%	29.56%	-
YoY %	-92.89%	1,441.74%	-70.72%	-1.35%	22.08%	-18.17%	-	-
Horiz. %	31.63%	444.89%	28.86%	98.55%	99.90%	81.83%	100.00%	-
Total Cost	10,548	7,635	19,749	74,086	48,795	26,475	55,926	-24.26%
YoY %	38.15%	-61.34%	-73.34%	51.83%	84.31%	-52.66%	-	-
Horiz. %	18.86%	13.65%	35.31%	132.47%	87.25%	47.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,600	118,620	125,993	121,787	103,915	86,040	92,382	5.38%
YoY %	6.73%	-5.85%	3.45%	17.20%	20.78%	-6.86%	-	-
Horiz. %	137.04%	128.40%	136.38%	131.83%	112.48%	93.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	7,603	5,063	8,449	-	-	3,117	3,099	16.12%
YoY %	50.17%	-40.08%	0.00%	-	-	0.58%	-	-
Horiz. %	245.34%	163.38%	272.64%	-	-	100.58%	100.00%	-
Div Payout %	154.35%	0.00%	37.07%	-	-	49.12%	38.11%	-
YoY %	0.00%	0.00%	0.00%	-	-	28.89%	-	-
Horiz. %	405.01%	0.00%	97.27%	-	-	128.89%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	126,600	118,620	125,993	121,787	103,915	86,040	92,382	5.38%
YoY %	6.73%	-5.85%	3.45%	17.20%	20.78%	-6.86%	-	-
Horiz. %	137.04%	128.40%	136.38%	131.83%	112.48%	93.14%	100.00%	-
NOSH	82,160	80,589	69,996	73,365	67,918	62,347	72,741	2.04%
YoY %	1.95%	15.13%	-4.59%	8.02%	8.94%	-14.29%	-	-
Horiz. %	112.95%	110.79%	96.23%	100.86%	93.37%	85.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	31.82%	-2.63%	53.58%	17.65%	22.19%	19.33%	12.71%	-
YoY %	1,309.89%	-104.91%	203.57%	-20.46%	14.80%	52.08%	-	-
Horiz. %	250.35%	-20.69%	421.56%	138.87%	174.59%	152.08%	100.00%	-
ROE	3.89%	-0.16%	18.09%	13.04%	13.39%	7.38%	8.81%	-
YoY %	2,531.25%	-100.88%	38.73%	-2.61%	81.44%	-16.23%	-	-
Horiz. %	44.15%	-1.82%	205.33%	148.01%	151.99%	83.77%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	20.04	10.16	60.78	122.63	92.33	52.64	88.07	-21.85%
YoY %	97.24%	-83.28%	-50.44%	32.82%	75.40%	-40.23%	-	-
Horiz. %	22.75%	11.54%	69.01%	139.24%	104.84%	59.77%	100.00%	-
EPS	6.38	-0.26	32.57	21.65	20.48	10.18	11.18	-8.92%
YoY %	2,553.85%	-100.80%	50.44%	5.71%	101.18%	-8.94%	-	-
Horiz. %	57.07%	-2.33%	291.32%	193.65%	183.18%	91.06%	100.00%	-
DPS	9.85	6.92	12.07	0.00	0.00	5.00	4.26	14.98%
YoY %	42.34%	-42.67%	0.00%	0.00%	0.00%	17.37%	-	-
Horiz. %	231.22%	162.44%	283.33%	0.00%	0.00%	117.37%	100.00%	-
NAPS	1.64	1.62	1.80	1.66	1.53	1.38	1.27	4.35%
YoY %	1.23%	-10.00%	8.43%	8.50%	10.87%	8.66%	-	-
Horiz. %	129.13%	127.56%	141.73%	130.71%	120.47%	108.66%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 73,365
RPS	13.46	6.47	37.03	78.30	54.57	28.56	55.75	-21.08%
YoY %	108.04%	-82.53%	-52.71%	43.49%	91.07%	-48.77%	-	-
Horiz. %	24.14%	11.61%	66.42%	140.45%	97.88%	51.23%	100.00%	-
EPS	4.29	-0.17	19.84	13.82	12.11	5.52	7.08	-8.00%
YoY %	2,623.53%	-100.86%	43.56%	14.12%	119.38%	-22.03%	-	-
Horiz. %	60.59%	-2.40%	280.23%	195.20%	171.05%	77.97%	100.00%	-
DPS	6.62	4.41	7.35	0.00	0.00	2.71	2.70	16.11%
YoY %	50.11%	-40.00%	0.00%	0.00%	0.00%	0.37%	-	-
Horiz. %	245.19%	163.33%	272.22%	0.00%	0.00%	100.37%	100.00%	-
NAPS	1.1017	1.0323	1.0965	1.0599	0.9043	0.7488	0.804	5.38%
YoY %	6.72%	-5.85%	3.45%	17.21%	20.77%	-6.87%	-	-
Horiz. %	137.03%	128.40%	136.38%	131.83%	112.48%	93.13%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.87	1.18	1.38	1.34	1.40	1.26	0.85	-
P/RPS	4.34	11.61	2.27	1.09	1.52	2.39	0.97	28.35%
YoY %	-62.62%	411.45%	108.26%	-28.29%	-36.40%	146.39%	-	-
Horiz. %	447.42%	1,196.91%	234.02%	112.37%	156.70%	246.39%	100.00%	-
P/EPS	13.63	-445.37	4.24	6.19	6.83	12.38	7.60	10.22%
YoY %	103.06%	-10,604.01%	-31.50%	-9.37%	-44.83%	62.89%	-	-
Horiz. %	179.34%	-5,860.13%	55.79%	81.45%	89.87%	162.89%	100.00%	-
EY	7.33	-0.22	23.60	16.16	14.63	8.08	13.16	-9.28%
YoY %	3,431.82%	-100.93%	46.04%	10.46%	81.06%	-38.60%	-	-
Horiz. %	55.70%	-1.67%	179.33%	122.80%	111.17%	61.40%	100.00%	-
DY	11.32	5.86	8.75	0.00	0.00	3.97	5.01	14.54%
YoY %	93.17%	-33.03%	0.00%	0.00%	0.00%	-20.76%	-	-
Horiz. %	225.95%	116.97%	174.65%	0.00%	0.00%	79.24%	100.00%	-
P/NAPS	0.53	0.73	0.77	0.81	0.92	0.91	0.67	-3.82%
YoY %	-27.40%	-5.19%	-4.94%	-11.96%	1.10%	35.82%	-	-
Horiz. %	79.10%	108.96%	114.93%	120.90%	137.31%	135.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	10/08/17	26/08/16	25/08/15	27/08/14	28/08/13	28/08/12	-
Price	0.835	1.12	1.37	1.30	1.42	1.24	1.03	-
P/RPS	4.17	11.02	2.25	1.06	1.54	2.36	1.17	23.58%
YoY %	-62.16%	389.78%	112.26%	-31.17%	-34.75%	101.71%	-	-
Horiz. %	356.41%	941.88%	192.31%	90.60%	131.62%	201.71%	100.00%	-
P/EPS	13.09	-422.73	4.21	6.01	6.93	12.18	9.21	6.03%
YoY %	103.10%	-10,141.09%	-29.95%	-13.28%	-43.10%	32.25%	-	-
Horiz. %	142.13%	-4,589.90%	45.71%	65.26%	75.24%	132.25%	100.00%	-
EY	7.64	-0.24	23.77	16.65	14.42	8.21	10.86	-5.69%
YoY %	3,283.33%	-101.01%	42.76%	15.46%	75.64%	-24.40%	-	-
Horiz. %	70.35%	-2.21%	218.88%	153.31%	132.78%	75.60%	100.00%	-
DY	11.80	6.17	8.81	0.00	0.00	4.03	4.14	19.06%
YoY %	91.25%	-29.97%	0.00%	0.00%	0.00%	-2.66%	-	-
Horiz. %	285.02%	149.03%	212.80%	0.00%	0.00%	97.34%	100.00%	-
P/NAPS	0.51	0.69	0.76	0.78	0.93	0.90	0.81	-7.41%
YoY %	-26.09%	-9.21%	-2.56%	-16.13%	3.33%	11.11%	-	-
Horiz. %	62.96%	85.19%	93.83%	96.30%	114.81%	111.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos