[LBICAP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 103.41%
YoY- 598.84%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,659 56,029 62,622 63,632 40,382 19,789 15,252 110.02%
PBT 8,847 11,392 11,622 13,148 6,915 2,144 2,456 134.07%
Tax -2,096 -2,870 -3,028 -3,476 -2,105 -789 -404 198.19%
NP 6,751 8,521 8,594 9,672 4,810 1,354 2,052 120.40%
-
NP to SH 6,756 8,521 8,594 9,672 4,755 1,289 1,954 127.79%
-
Tax Rate 23.69% 25.19% 26.05% 26.44% 30.44% 36.80% 16.45% -
Total Cost 39,908 47,508 54,028 53,960 35,572 18,434 13,200 108.38%
-
Net Worth 80,883 67,271 85,458 79,359 75,592 73,869 102,842 -14.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,087 4,484 6,728 12,399 18 - - -
Div Payout % 45.70% 52.63% 78.30% 128.21% 0.38% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 80,883 67,271 85,458 79,359 75,592 73,869 102,842 -14.73%
NOSH 61,743 67,271 67,289 61,999 60,961 62,075 85,701 -19.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.47% 15.21% 13.72% 15.20% 11.91% 6.85% 13.45% -
ROE 8.35% 12.67% 10.06% 12.19% 6.29% 1.75% 1.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.57 83.29 93.06 102.63 66.24 31.88 17.80 161.04%
EPS 10.90 9.20 13.80 15.60 7.80 0.71 2.28 182.44%
DPS 5.00 6.67 10.00 20.00 0.03 0.00 0.00 -
NAPS 1.31 1.00 1.27 1.28 1.24 1.19 1.20 5.99%
Adjusted Per Share Value based on latest NOSH - 61,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.10 49.36 55.17 56.05 35.57 17.43 13.44 109.97%
EPS 5.95 7.51 7.57 8.52 4.19 1.14 1.72 127.87%
DPS 2.72 3.95 5.93 10.92 0.02 0.00 0.00 -
NAPS 0.7125 0.5926 0.7528 0.6991 0.6659 0.6507 0.906 -14.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.15 1.06 0.85 0.76 0.66 0.63 0.62 -
P/RPS 1.52 1.27 0.91 0.74 1.00 1.98 3.48 -42.28%
P/EPS 10.51 8.37 6.66 4.87 8.46 30.33 27.19 -46.78%
EY 9.51 11.95 15.03 20.53 11.82 3.30 3.68 87.77%
DY 4.35 6.29 11.76 26.32 0.05 0.00 0.00 -
P/NAPS 0.88 1.06 0.67 0.59 0.53 0.53 0.52 41.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 28/08/12 25/05/12 28/02/12 25/11/11 24/08/11 -
Price 1.16 0.98 1.03 0.77 0.73 0.68 0.62 -
P/RPS 1.54 1.18 1.11 0.75 1.10 2.13 3.48 -41.78%
P/EPS 10.60 7.74 8.06 4.94 9.36 32.74 27.19 -46.48%
EY 9.43 12.93 12.40 20.26 10.68 3.05 3.68 86.72%
DY 4.31 6.80 9.71 25.97 0.04 0.00 0.00 -
P/NAPS 0.89 0.98 0.81 0.60 0.59 0.57 0.52 42.85%

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