[LBICAP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 41.18%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 70,256 34,938 62,622 15,252 39,792 69,524 91,100 -4.23%
PBT 23,856 11,312 11,622 2,456 24,934 6,036 12,000 12.12%
Tax -6,730 -2,900 -3,028 -404 -1,322 -1,524 -3,006 14.36%
NP 17,126 8,412 8,594 2,052 23,612 4,512 8,994 11.32%
-
NP to SH 17,126 8,412 8,594 1,954 23,574 4,522 8,744 11.84%
-
Tax Rate 28.21% 25.64% 26.05% 16.45% 5.30% 25.25% 25.05% -
Total Cost 53,130 26,526 54,028 13,200 16,180 65,012 82,106 -6.99%
-
Net Worth 103,979 86,631 85,458 102,842 76,425 63,111 60,345 9.48%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,796 6,277 6,728 - - - - -
Div Payout % 39.68% 74.63% 78.30% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 103,979 86,631 85,458 102,842 76,425 63,111 60,345 9.48%
NOSH 67,960 62,776 67,289 85,701 62,134 61,273 61,577 1.65%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 24.38% 24.08% 13.72% 13.45% 59.34% 6.49% 9.87% -
ROE 16.47% 9.71% 10.06% 1.90% 30.85% 7.17% 14.49% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 103.38 55.65 93.06 17.80 64.04 113.46 147.94 -5.79%
EPS 25.20 13.40 13.80 2.28 37.94 7.38 14.20 10.02%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.38 1.27 1.20 1.23 1.03 0.98 7.70%
Adjusted Per Share Value based on latest NOSH - 114,727
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.89 30.78 55.17 13.44 35.05 61.25 80.25 -4.23%
EPS 15.09 7.41 7.57 1.72 20.77 3.98 7.70 11.86%
DPS 5.99 5.53 5.93 0.00 0.00 0.00 0.00 -
NAPS 0.916 0.7632 0.7528 0.906 0.6733 0.556 0.5316 9.48%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.40 1.26 0.85 0.62 0.68 0.60 0.62 -
P/RPS 1.35 2.26 0.91 3.48 1.06 0.53 0.42 21.47%
P/EPS 5.56 9.40 6.66 27.19 1.79 8.13 4.37 4.09%
EY 18.00 10.63 15.03 3.68 55.79 12.30 22.90 -3.93%
DY 7.14 7.94 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.67 0.52 0.55 0.58 0.63 6.51%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 28/08/12 24/08/11 23/08/10 24/08/09 14/08/08 -
Price 1.42 1.24 1.03 0.62 0.71 0.60 0.66 -
P/RPS 1.37 2.23 1.11 3.48 1.11 0.53 0.45 20.37%
P/EPS 5.63 9.25 8.06 27.19 1.87 8.13 4.65 3.23%
EY 17.75 10.81 12.40 3.68 53.44 12.30 21.52 -3.15%
DY 7.04 8.06 9.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 0.81 0.52 0.58 0.58 0.67 5.61%

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