[LBICAP] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1399.68%
YoY- -78.78%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 7,903 36,913 15,957 14,764 27,900 84,300 59,995 -28.64%
PBT 3,074 9,069 7,054 5,156 23,585 21,898 14,487 -22.75%
Tax -2,191 -2,862 -3,816 -540 -1,815 -6,268 -4,583 -11.56%
NP 883 6,207 3,238 4,616 21,770 15,630 9,904 -33.13%
-
NP to SH 886 6,210 3,240 4,619 21,772 15,630 9,904 -33.09%
-
Tax Rate 71.28% 31.56% 54.10% 10.47% 7.70% 28.62% 31.64% -
Total Cost 7,020 30,706 12,719 10,148 6,130 68,670 50,091 -27.90%
-
Net Worth 132,564 122,195 129,688 123,169 121,116 114,308 101,308 4.57%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,921 4,344 5,403 7,262 4,899 3,550 - -
Div Payout % 329.73% 69.96% 166.78% 157.24% 22.50% 22.71% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 132,564 122,195 129,688 123,169 121,116 114,308 101,308 4.57%
NOSH 102,684 101,538 82,160 80,783 0 72,807 68,451 6.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.17% 16.82% 20.29% 31.27% 78.03% 18.54% 16.51% -
ROE 0.67% 5.08% 2.50% 3.75% 17.98% 13.67% 9.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.11 41.99 20.67 20.14 39.39 115.78 87.65 -32.72%
EPS 0.91 7.06 4.20 6.30 30.74 21.47 14.47 -36.91%
DPS 3.00 4.94 7.00 10.00 7.00 4.88 0.00 -
NAPS 1.36 1.39 1.68 1.68 1.71 1.57 1.48 -1.39%
Adjusted Per Share Value based on latest NOSH - 80,783
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.00 32.71 14.14 13.08 24.72 74.69 53.16 -28.65%
EPS 0.79 5.50 2.87 4.09 19.29 13.85 8.78 -33.03%
DPS 2.59 3.85 4.79 6.44 4.34 3.15 0.00 -
NAPS 1.1745 1.0827 1.1491 1.0913 1.0731 1.0128 0.8976 4.57%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.655 0.585 0.72 1.01 1.18 1.39 1.21 -
P/RPS 8.08 1.39 3.48 5.02 3.00 1.20 1.38 34.21%
P/EPS 72.06 8.28 17.15 16.03 3.84 6.47 8.36 43.14%
EY 1.39 12.08 5.83 6.24 26.05 15.44 11.96 -30.11%
DY 4.58 8.45 9.72 9.90 5.93 3.51 0.00 -
P/NAPS 0.48 0.42 0.43 0.60 0.69 0.89 0.82 -8.53%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 26/02/19 27/02/18 27/02/17 29/02/16 27/02/15 -
Price 0.66 0.56 0.75 1.07 1.18 1.36 1.28 -
P/RPS 8.14 1.33 3.63 5.31 3.00 1.17 1.46 33.12%
P/EPS 72.61 7.93 17.87 16.98 3.84 6.34 8.85 41.97%
EY 1.38 12.61 5.60 5.89 26.05 15.78 11.30 -29.54%
DY 4.55 8.82 9.33 9.35 5.93 3.59 0.00 -
P/NAPS 0.49 0.40 0.45 0.64 0.69 0.87 0.86 -8.94%

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