[LBICAP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 20.54%
YoY- 124.83%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 23,345 10,275 84,300 81,710 65,101 22,605 59,995 -46.73%
PBT 22,873 1,523 21,878 24,323 19,831 6,519 14,832 33.51%
Tax -1,167 -465 -6,268 -6,820 -5,310 -1,809 -4,677 -60.39%
NP 21,706 1,058 15,610 17,503 14,521 4,710 10,155 66.01%
-
NP to SH 21,706 1,058 15,612 17,503 14,521 4,710 10,155 66.01%
-
Tax Rate 5.10% 30.53% 28.65% 28.04% 26.78% 27.75% 31.53% -
Total Cost 1,639 9,217 68,690 64,207 50,580 17,895 49,840 -89.75%
-
Net Worth 129,803 110,737 112,953 119,077 121,741 114,070 103,226 16.51%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 5,047 - 3,597 3,586 - - 3,463 28.57%
Div Payout % 23.26% - 23.04% 20.49% - - 34.11% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 129,803 110,737 112,953 119,077 121,741 114,070 103,226 16.51%
NOSH 72,112 70,533 71,944 71,733 73,338 73,593 69,279 2.71%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 92.98% 10.30% 18.52% 21.42% 22.31% 20.84% 16.93% -
ROE 16.72% 0.96% 13.82% 14.70% 11.93% 4.13% 9.84% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.37 14.57 117.17 113.91 88.77 30.72 86.60 -48.14%
EPS 30.10 1.50 21.70 24.40 19.80 6.40 14.70 61.32%
DPS 7.00 0.00 5.00 5.00 0.00 0.00 5.00 25.17%
NAPS 1.80 1.57 1.57 1.66 1.66 1.55 1.49 13.44%
Adjusted Per Share Value based on latest NOSH - 71,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.57 9.05 74.26 71.98 57.35 19.91 52.85 -46.72%
EPS 19.12 0.93 13.75 15.42 12.79 4.15 8.95 65.95%
DPS 4.45 0.00 3.17 3.16 0.00 0.00 3.05 28.66%
NAPS 1.1435 0.9755 0.995 1.049 1.0725 1.0049 0.9094 16.51%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.38 1.38 1.39 1.44 1.34 1.29 1.21 -
P/RPS 4.26 9.47 1.19 1.26 1.51 4.20 1.40 110.12%
P/EPS 4.58 92.00 6.41 5.90 6.77 20.16 8.25 -32.47%
EY 21.81 1.09 15.61 16.94 14.78 4.96 12.11 48.08%
DY 5.07 0.00 3.60 3.47 0.00 0.00 4.13 14.66%
P/NAPS 0.77 0.88 0.89 0.87 0.81 0.83 0.81 -3.32%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 29/02/16 17/11/15 25/08/15 27/05/15 27/02/15 -
Price 1.37 1.34 1.36 1.58 1.30 1.35 1.28 -
P/RPS 4.23 9.20 1.16 1.39 1.46 4.40 1.48 101.52%
P/EPS 4.55 89.33 6.27 6.48 6.57 21.09 8.73 -35.26%
EY 21.97 1.12 15.96 15.44 15.23 4.74 11.45 54.47%
DY 5.11 0.00 3.68 3.16 0.00 0.00 3.91 19.55%
P/NAPS 0.76 0.85 0.87 0.95 0.78 0.87 0.86 -7.91%

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