[LBICAP] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 77.71%
YoY- 339.82%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,634 46,659 42,022 31,311 15,908 40,382 14,842 -35.77%
PBT 1,888 8,847 8,544 5,811 3,287 6,915 1,608 11.28%
Tax -550 -2,096 -2,153 -1,514 -869 -2,105 -592 -4.78%
NP 1,338 6,751 6,391 4,297 2,418 4,810 1,016 20.12%
-
NP to SH 1,338 6,756 6,391 4,297 2,418 4,755 967 24.14%
-
Tax Rate 29.13% 23.69% 25.20% 26.05% 26.44% 30.44% 36.82% -
Total Cost 6,296 39,908 35,631 27,014 13,490 35,572 13,826 -40.78%
-
Net Worth 85,377 80,883 67,271 85,458 79,359 75,592 73,869 10.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 3,087 3,363 3,364 3,099 18 - -
Div Payout % - 45.70% 52.63% 78.30% 128.21% 0.38% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 85,377 80,883 67,271 85,458 79,359 75,592 73,869 10.12%
NOSH 63,714 61,743 67,271 67,289 61,999 60,961 62,075 1.75%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.53% 14.47% 15.21% 13.72% 15.20% 11.91% 6.85% -
ROE 1.57% 8.35% 9.50% 5.03% 3.05% 6.29% 1.31% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.98 75.57 62.47 46.53 25.66 66.24 23.91 -36.88%
EPS 2.10 10.90 6.90 6.90 3.90 7.80 0.53 150.18%
DPS 0.00 5.00 5.00 5.00 5.00 0.03 0.00 -
NAPS 1.34 1.31 1.00 1.27 1.28 1.24 1.19 8.22%
Adjusted Per Share Value based on latest NOSH - 72,741
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.72 41.10 37.02 27.58 14.01 35.57 13.07 -35.79%
EPS 1.18 5.95 5.63 3.79 2.13 4.19 0.85 24.41%
DPS 0.00 2.72 2.96 2.96 2.73 0.02 0.00 -
NAPS 0.7521 0.7125 0.5926 0.7528 0.6991 0.6659 0.6507 10.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.29 1.15 1.06 0.85 0.76 0.66 0.63 -
P/RPS 10.77 1.52 1.70 1.83 2.96 1.00 2.63 155.74%
P/EPS 61.43 10.51 11.16 13.31 19.49 8.46 40.44 32.11%
EY 1.63 9.51 8.96 7.51 5.13 11.82 2.47 -24.18%
DY 0.00 4.35 4.72 5.88 6.58 0.05 0.00 -
P/NAPS 0.96 0.88 1.06 0.67 0.59 0.53 0.53 48.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 27/11/12 28/08/12 25/05/12 28/02/12 25/11/11 -
Price 1.35 1.16 0.98 1.03 0.77 0.73 0.68 -
P/RPS 11.27 1.54 1.57 2.21 3.00 1.10 2.84 150.44%
P/EPS 64.29 10.60 10.32 16.13 19.74 9.36 43.65 29.42%
EY 1.56 9.43 9.69 6.20 5.06 10.68 2.29 -22.56%
DY 0.00 4.31 5.10 4.85 6.49 0.04 0.00 -
P/NAPS 1.01 0.89 0.98 0.81 0.60 0.59 0.57 46.37%

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