[LBICAP] YoY Annualized 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- 24.31%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,546 108,946 54,938 45,092 56,029 19,789 40,573 -2.64%
PBT 30,465 32,430 15,185 14,173 11,392 2,144 18,880 8.29%
Tax -2,021 -9,093 -4,805 -3,716 -2,870 -789 -1,333 7.17%
NP 28,444 23,337 10,380 10,457 8,521 1,354 17,546 8.37%
-
NP to SH 28,444 23,337 10,380 10,457 8,521 1,289 17,480 8.44%
-
Tax Rate 6.63% 28.04% 31.64% 26.22% 25.19% 36.80% 7.06% -
Total Cost 6,102 85,609 44,558 34,634 47,508 18,434 23,026 -19.83%
-
Net Worth 121,040 119,077 104,958 87,214 67,271 73,869 74,012 8.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,606 4,782 4,633 4,182 4,484 - - -
Div Payout % 23.23% 20.49% 44.64% 40.00% 52.63% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 121,040 119,077 104,958 87,214 67,271 73,869 74,012 8.53%
NOSH 77,786 71,733 69,508 62,744 67,271 62,075 60,666 4.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 82.34% 21.42% 18.89% 23.19% 15.21% 6.85% 43.25% -
ROE 23.50% 19.60% 9.89% 11.99% 12.67% 1.75% 23.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 48.81 151.88 79.04 71.87 83.29 31.88 66.88 -5.10%
EPS 40.13 32.53 14.93 16.67 9.20 0.71 28.81 5.67%
DPS 9.33 6.67 6.67 6.67 6.67 0.00 0.00 -
NAPS 1.71 1.66 1.51 1.39 1.00 1.19 1.22 5.78%
Adjusted Per Share Value based on latest NOSH - 62,706
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.06 94.81 47.81 39.24 48.76 17.22 35.31 -2.64%
EPS 24.75 20.31 9.03 9.10 7.42 1.12 15.21 8.44%
DPS 5.75 4.16 4.03 3.64 3.90 0.00 0.00 -
NAPS 1.0534 1.0363 0.9134 0.759 0.5854 0.6429 0.6441 8.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.23 1.44 1.56 1.25 1.06 0.63 0.68 -
P/RPS 2.52 0.95 1.97 1.74 1.27 1.98 1.02 16.25%
P/EPS 3.06 4.43 10.45 7.50 8.37 30.33 2.36 4.42%
EY 32.67 22.59 9.57 13.33 11.95 3.30 42.37 -4.23%
DY 7.59 4.63 4.27 5.33 6.29 0.00 0.00 -
P/NAPS 0.72 0.87 1.03 0.90 1.06 0.53 0.56 4.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 17/11/15 25/11/14 26/11/13 27/11/12 25/11/11 22/11/10 -
Price 1.17 1.58 1.37 1.28 0.98 0.68 0.70 -
P/RPS 2.40 1.04 1.73 1.78 1.18 2.13 1.05 14.75%
P/EPS 2.91 4.86 9.17 7.68 7.74 32.74 2.43 3.04%
EY 34.35 20.59 10.90 13.02 12.93 3.05 41.16 -2.96%
DY 7.98 4.22 4.87 5.21 6.80 0.00 0.00 -
P/NAPS 0.68 0.95 0.91 0.92 0.98 0.57 0.57 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