[LBICAP] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -8.81%
YoY- -29.79%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 21,223 20,968 7,766 29,049 26,714 14,753 18,716 2.11%
PBT 984 2,242 4,790 2,031 13,350 4,520 21,815 -40.32%
Tax -1,021 -367 -2,111 -1,656 -5,148 -542 -1,400 -5.12%
NP -37 1,875 2,679 375 8,202 3,978 20,415 -
-
NP to SH 575 1,883 2,682 378 8,204 3,981 20,417 -44.82%
-
Tax Rate 103.76% 16.37% 44.07% 81.54% 38.56% 11.99% 6.42% -
Total Cost 21,260 19,093 5,087 28,674 18,512 10,775 -1,699 -
-
Net Worth 140,483 142,713 135,216 133,412 136,144 124,188 122,245 2.34%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 2,229 7,033 2,921 4,344 5,403 2,199 9,963 -22.07%
Div Payout % 387.81% 373.53% 108.93% 1,149.32% 65.87% 55.25% 48.80% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 140,483 142,713 135,216 133,412 136,144 124,188 122,245 2.34%
NOSH 111,882 111,882 108,260 101,538 82,160 82,160 79,013 5.96%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -0.17% 8.94% 34.50% 1.29% 30.70% 26.96% 109.08% -
ROE 0.41% 1.32% 1.98% 0.28% 6.03% 3.21% 16.70% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.03 18.81 7.52 29.83 33.95 19.72 25.87 -4.98%
EPS 0.52 1.69 2.60 0.39 10.42 5.32 28.23 -48.59%
DPS 2.00 6.31 2.83 4.46 7.00 2.94 13.77 -27.48%
NAPS 1.26 1.28 1.31 1.37 1.73 1.66 1.69 -4.77%
Adjusted Per Share Value based on latest NOSH - 111,882
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.80 18.58 6.88 25.74 23.67 13.07 16.58 2.11%
EPS 0.51 1.67 2.38 0.33 7.27 3.53 18.09 -44.81%
DPS 1.98 6.23 2.59 3.85 4.79 1.95 8.83 -22.04%
NAPS 1.2447 1.2645 1.198 1.1821 1.2063 1.1003 1.0831 2.34%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.48 0.555 0.67 0.40 0.96 1.00 1.27 -
P/RPS 2.52 2.95 8.91 1.34 2.83 5.07 4.91 -10.51%
P/EPS 93.07 32.86 25.79 103.05 9.21 18.79 4.50 65.64%
EY 1.07 3.04 3.88 0.97 10.86 5.32 22.23 -39.67%
DY 4.17 11.37 4.22 11.15 7.29 2.94 10.85 -14.72%
P/NAPS 0.38 0.43 0.51 0.29 0.55 0.60 0.75 -10.70%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 27/05/21 30/06/20 30/05/19 31/05/18 26/05/17 -
Price 0.51 0.54 0.685 0.43 0.965 0.835 1.28 -
P/RPS 2.68 2.87 9.10 1.44 2.84 4.23 4.95 -9.71%
P/EPS 98.89 31.97 26.36 110.78 9.26 15.69 4.53 67.13%
EY 1.01 3.13 3.79 0.90 10.80 6.37 22.05 -40.16%
DY 3.92 11.68 4.13 10.37 7.25 3.52 10.76 -15.48%
P/NAPS 0.40 0.42 0.52 0.31 0.56 0.50 0.76 -10.14%

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