[LBICAP] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -250.0%
YoY- -105.05%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 21,497 22,618 6,362 17,371 38,159 15,471 7,439 19.33%
PBT 831 2,173 1,644 -402 17,892 5,431 622 4.94%
Tax -909 -500 -2,096 -168 -6,662 -508 -818 1.77%
NP -78 1,673 -452 -570 11,230 4,923 -196 -14.22%
-
NP to SH 605 1,851 -449 -567 11,232 4,926 -194 -
-
Tax Rate 109.39% 23.01% 127.49% - 37.23% 9.35% 131.51% -
Total Cost 21,575 20,945 6,814 17,941 26,929 10,548 7,635 18.89%
-
Net Worth 140,740 142,713 136,181 136,334 128,594 126,600 118,620 2.88%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 2,229 7,033 - 2,921 4,344 7,603 5,063 -12.77%
Div Payout % 368.58% 379.98% - 0.00% 38.68% 154.35% 0.00% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 140,740 142,713 136,181 136,334 128,594 126,600 118,620 2.88%
NOSH 112,202 111,882 109,210 101,538 98,592 82,160 80,589 5.66%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.36% 7.40% -7.10% -3.28% 29.43% 31.82% -2.63% -
ROE 0.43% 1.30% -0.33% -0.42% 8.73% 3.89% -0.16% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 19.25 20.29 6.12 17.84 43.92 20.04 10.16 11.23%
EPS 0.54 1.66 -0.43 -0.58 12.93 6.38 -0.26 -
DPS 2.00 6.31 0.00 3.00 5.00 9.85 6.92 -18.68%
NAPS 1.26 1.28 1.31 1.40 1.48 1.64 1.62 -4.10%
Adjusted Per Share Value based on latest NOSH - 101,538
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 18.71 19.68 5.54 15.12 33.21 13.46 6.47 19.35%
EPS 0.53 1.61 -0.39 -0.49 9.77 4.29 -0.17 -
DPS 1.94 6.12 0.00 2.54 3.78 6.62 4.41 -12.78%
NAPS 1.2248 1.242 1.1851 1.1865 1.1191 1.1017 1.0323 2.88%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.475 0.48 0.605 0.43 0.68 0.87 1.18 -
P/RPS 2.47 2.37 9.89 2.41 1.55 4.34 11.61 -22.72%
P/EPS 87.70 28.91 -140.07 -73.85 5.26 13.63 -445.37 -
EY 1.14 3.46 -0.71 -1.35 19.01 7.33 -0.22 -
DY 4.21 13.14 0.00 6.98 7.35 11.32 5.86 -5.35%
P/NAPS 0.38 0.38 0.46 0.31 0.46 0.53 0.73 -10.30%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 12/08/22 26/08/21 25/08/20 22/08/19 28/08/18 10/08/17 -
Price 0.525 0.53 0.65 0.415 0.64 0.835 1.12 -
P/RPS 2.73 2.61 10.62 2.33 1.46 4.17 11.02 -20.74%
P/EPS 96.93 31.92 -150.49 -71.28 4.95 13.09 -422.73 -
EY 1.03 3.13 -0.66 -1.40 20.20 7.64 -0.24 -
DY 3.81 11.90 0.00 7.23 7.81 11.80 6.17 -7.71%
P/NAPS 0.42 0.41 0.50 0.30 0.43 0.51 0.69 -7.93%

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