[LBICAP] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -111.69%
YoY- -121.39%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 42,496 22,605 18,791 6,076 25,112 10,016 11,229 143.44%
PBT 13,332 6,519 3,098 -539 9,048 2,880 2,839 181.22%
Tax -3,501 -1,809 -979 -239 -2,392 -973 -1,127 113.34%
NP 9,831 4,710 2,119 -778 6,656 1,907 1,712 221.70%
-
NP to SH 9,831 4,710 2,122 -778 6,656 1,907 1,712 221.70%
-
Tax Rate 26.26% 27.75% 31.60% - 26.44% 33.78% 39.70% -
Total Cost 32,665 17,895 16,672 6,854 18,456 8,109 9,517 128.05%
-
Net Worth 121,787 114,070 101,308 106,798 103,915 94,034 88,655 23.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 3,395 - - -
Div Payout % - - - - 51.02% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 121,787 114,070 101,308 106,798 103,915 94,034 88,655 23.64%
NOSH 73,365 73,593 68,451 70,727 67,918 65,758 62,433 11.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.13% 20.84% 11.28% -12.80% 26.51% 19.04% 15.25% -
ROE 8.07% 4.13% 2.09% -0.73% 6.41% 2.03% 1.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.92 30.72 27.45 8.59 36.97 15.23 17.99 118.50%
EPS 13.40 6.40 3.10 -1.10 9.80 2.90 3.00 171.96%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.66 1.55 1.48 1.51 1.53 1.43 1.42 11.00%
Adjusted Per Share Value based on latest NOSH - 70,727
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.44 19.91 16.55 5.35 22.12 8.82 9.89 143.49%
EPS 8.66 4.15 1.87 -0.69 5.86 1.68 1.51 221.42%
DPS 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
NAPS 1.0729 1.0049 0.8925 0.9408 0.9154 0.8284 0.781 23.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.34 1.29 1.21 1.56 1.40 1.47 1.36 -
P/RPS 2.31 4.20 4.41 18.16 3.79 9.65 7.56 -54.73%
P/EPS 10.00 20.16 39.03 -141.82 14.29 50.69 49.60 -65.71%
EY 10.00 4.96 2.56 -0.71 7.00 1.97 2.02 191.32%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.81 0.83 0.82 1.03 0.92 1.03 0.96 -10.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 27/02/15 25/11/14 27/08/14 29/05/14 27/02/14 -
Price 1.30 1.35 1.28 1.37 1.42 1.44 1.39 -
P/RPS 2.24 4.40 4.66 15.95 3.84 9.45 7.73 -56.30%
P/EPS 9.70 21.09 41.29 -124.55 14.49 49.66 50.69 -66.89%
EY 10.31 4.74 2.42 -0.80 6.90 2.01 1.97 202.35%
DY 0.00 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.78 0.87 0.86 0.91 0.93 1.01 0.98 -14.15%

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