[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.83%
YoY- 41.43%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 41,204 35,128 10,016 45,048 33,819 17,469 7,634 207.38%
PBT 11,389 11,928 2,880 13,469 10,630 5,656 1,888 231.01%
Tax -3,604 -3,365 -973 -3,914 -2,787 -1,450 -550 249.77%
NP 7,785 8,563 1,907 9,555 7,843 4,206 1,338 223.14%
-
NP to SH 7,785 8,563 1,907 9,555 7,843 4,206 1,338 223.14%
-
Tax Rate 31.64% 28.21% 33.78% 29.06% 26.22% 25.64% 29.13% -
Total Cost 33,419 26,565 8,109 35,493 25,976 13,263 6,296 203.97%
-
Net Worth 104,958 103,979 94,034 90,174 87,214 86,631 85,377 14.74%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,475 3,398 - 3,175 3,137 3,138 - -
Div Payout % 44.64% 39.68% - 33.23% 40.00% 74.63% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 104,958 103,979 94,034 90,174 87,214 86,631 85,377 14.74%
NOSH 69,508 67,960 65,758 63,503 62,744 62,776 63,714 5.96%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.89% 24.38% 19.04% 21.21% 23.19% 24.08% 17.53% -
ROE 7.42% 8.24% 2.03% 10.60% 8.99% 4.86% 1.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.28 51.69 15.23 70.94 53.90 27.83 11.98 190.09%
EPS 11.20 12.60 2.90 15.20 12.50 6.70 2.10 204.94%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.51 1.53 1.43 1.42 1.39 1.38 1.34 8.28%
Adjusted Per Share Value based on latest NOSH - 62,433
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.30 30.95 8.82 39.68 29.79 15.39 6.72 207.54%
EPS 6.86 7.54 1.68 8.42 6.91 3.71 1.18 222.97%
DPS 3.06 2.99 0.00 2.80 2.76 2.77 0.00 -
NAPS 0.9246 0.916 0.8284 0.7944 0.7683 0.7632 0.7521 14.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.56 1.40 1.47 1.36 1.25 1.26 1.29 -
P/RPS 2.63 2.71 9.65 1.92 2.32 4.53 10.77 -60.89%
P/EPS 13.93 11.11 50.69 9.04 10.00 18.81 61.43 -62.78%
EY 7.18 9.00 1.97 11.06 10.00 5.32 1.63 168.47%
DY 3.21 3.57 0.00 3.68 4.00 3.97 0.00 -
P/NAPS 1.03 0.92 1.03 0.96 0.90 0.91 0.96 4.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 29/05/14 27/02/14 26/11/13 28/08/13 29/05/13 -
Price 1.37 1.42 1.44 1.39 1.28 1.24 1.35 -
P/RPS 2.31 2.75 9.45 1.96 2.37 4.46 11.27 -65.20%
P/EPS 12.23 11.27 49.66 9.24 10.24 18.51 64.29 -66.88%
EY 8.18 8.87 2.01 10.82 9.77 5.40 1.56 201.51%
DY 3.65 3.52 0.00 3.60 3.91 4.03 0.00 -
P/NAPS 0.91 0.93 1.01 0.98 0.92 0.90 1.01 -6.70%

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