[LBICAP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.81%
YoY- 73.69%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 25,112 10,016 11,229 16,350 9,835 7,634 4,637 209.34%
PBT 9,048 2,880 2,839 4,974 3,768 1,888 -23 -
Tax -2,392 -973 -1,127 -1,337 -900 -550 65 -
NP 6,656 1,907 1,712 3,637 2,868 1,338 42 2855.77%
-
NP to SH 6,656 1,907 1,712 3,637 2,868 1,338 47 2641.67%
-
Tax Rate 26.44% 33.78% 39.70% 26.88% 23.89% 29.13% - -
Total Cost 18,456 8,109 9,517 12,713 6,967 6,296 4,595 153.32%
-
Net Worth 103,915 94,034 88,655 87,162 86,040 85,377 61,569 41.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,395 - - - 3,117 - - -
Div Payout % 51.02% - - - 108.70% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 103,915 94,034 88,655 87,162 86,040 85,377 61,569 41.89%
NOSH 67,918 65,758 62,433 62,706 62,347 63,714 46,999 27.90%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.51% 19.04% 15.25% 22.24% 29.16% 17.53% 0.91% -
ROE 6.41% 2.03% 1.93% 4.17% 3.33% 1.57% 0.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.97 15.23 17.99 26.07 15.77 11.98 9.87 141.77%
EPS 9.80 2.90 3.00 5.80 4.60 2.10 0.10 2043.53%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.53 1.43 1.42 1.39 1.38 1.34 1.31 10.93%
Adjusted Per Share Value based on latest NOSH - 62,706
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.85 8.72 9.77 14.23 8.56 6.64 4.04 209.06%
EPS 5.79 1.66 1.49 3.17 2.50 1.16 0.04 2682.07%
DPS 2.96 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 0.9043 0.8183 0.7715 0.7585 0.7488 0.743 0.5358 41.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.47 1.36 1.25 1.26 1.29 1.15 -
P/RPS 3.79 9.65 7.56 4.79 7.99 10.77 11.66 -52.82%
P/EPS 14.29 50.69 49.60 21.55 27.39 61.43 1,150.00 -94.67%
EY 7.00 1.97 2.02 4.64 3.65 1.63 0.09 1736.67%
DY 3.57 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.92 1.03 0.96 0.90 0.91 0.96 0.88 3.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 26/11/13 28/08/13 29/05/13 28/02/13 -
Price 1.42 1.44 1.39 1.28 1.24 1.35 1.16 -
P/RPS 3.84 9.45 7.73 4.91 7.86 11.27 11.76 -52.67%
P/EPS 14.49 49.66 50.69 22.07 26.96 64.29 1,160.00 -94.65%
EY 6.90 2.01 1.97 4.53 3.71 1.56 0.09 1719.09%
DY 3.52 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.93 1.01 0.98 0.92 0.90 1.01 0.89 2.98%

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