[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.71%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 33,819 17,469 7,634 46,659 42,022 31,311 15,908 65.25%
PBT 10,630 5,656 1,888 8,847 8,544 5,811 3,287 118.53%
Tax -2,787 -1,450 -550 -2,096 -2,153 -1,514 -869 117.32%
NP 7,843 4,206 1,338 6,751 6,391 4,297 2,418 118.96%
-
NP to SH 7,843 4,206 1,338 6,756 6,391 4,297 2,418 118.96%
-
Tax Rate 26.22% 25.64% 29.13% 23.69% 25.20% 26.05% 26.44% -
Total Cost 25,976 13,263 6,296 39,908 35,631 27,014 13,490 54.71%
-
Net Worth 87,214 86,631 85,377 80,883 67,271 85,458 79,359 6.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,137 3,138 - 3,087 3,363 3,364 3,099 0.81%
Div Payout % 40.00% 74.63% - 45.70% 52.63% 78.30% 128.21% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 87,214 86,631 85,377 80,883 67,271 85,458 79,359 6.48%
NOSH 62,744 62,776 63,714 61,743 67,271 67,289 61,999 0.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.19% 24.08% 17.53% 14.47% 15.21% 13.72% 15.20% -
ROE 8.99% 4.86% 1.57% 8.35% 9.50% 5.03% 3.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.90 27.83 11.98 75.57 62.47 46.53 25.66 63.94%
EPS 12.50 6.70 2.10 10.90 6.90 6.90 3.90 117.23%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.39 1.38 1.34 1.31 1.00 1.27 1.28 5.64%
Adjusted Per Share Value based on latest NOSH - 46,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.43 15.20 6.64 40.61 36.57 27.25 13.84 65.28%
EPS 6.83 3.66 1.16 5.88 5.56 3.74 2.10 119.35%
DPS 2.73 2.73 0.00 2.69 2.93 2.93 2.70 0.73%
NAPS 0.759 0.7539 0.743 0.7039 0.5854 0.7437 0.6906 6.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.25 1.26 1.29 1.15 1.06 0.85 0.76 -
P/RPS 2.32 4.53 10.77 1.52 1.70 1.83 2.96 -14.97%
P/EPS 10.00 18.81 61.43 10.51 11.16 13.31 19.49 -35.88%
EY 10.00 5.32 1.63 9.51 8.96 7.51 5.13 55.98%
DY 4.00 3.97 0.00 4.35 4.72 5.88 6.58 -28.21%
P/NAPS 0.90 0.91 0.96 0.88 1.06 0.67 0.59 32.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 25/05/12 -
Price 1.28 1.24 1.35 1.16 0.98 1.03 0.77 -
P/RPS 2.37 4.46 11.27 1.54 1.57 2.21 3.00 -14.53%
P/EPS 10.24 18.51 64.29 10.60 10.32 16.13 19.74 -35.41%
EY 9.77 5.40 1.56 9.43 9.69 6.20 5.06 54.99%
DY 3.91 4.03 0.00 4.31 5.10 4.85 6.49 -28.64%
P/NAPS 0.92 0.90 1.01 0.89 0.98 0.81 0.60 32.93%

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