[LBICAP] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.72%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 84,300 59,995 45,048 46,659 40,382 34,606 58,848 6.17%
PBT 21,878 14,832 13,469 8,847 6,915 12,300 6,054 23.86%
Tax -6,268 -4,677 -3,914 -2,096 -2,105 -1,043 -1,831 22.75%
NP 15,610 10,155 9,555 6,751 4,810 11,257 4,223 24.33%
-
NP to SH 15,612 10,155 9,555 6,756 4,755 11,269 4,060 25.15%
-
Tax Rate 28.65% 31.53% 29.06% 23.69% 30.44% 8.48% 30.24% -
Total Cost 68,690 49,840 35,493 39,908 35,572 23,349 54,625 3.89%
-
Net Worth 112,953 103,226 90,174 80,883 75,592 72,173 62,883 10.24%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,597 3,463 3,175 3,087 18 - - -
Div Payout % 23.04% 34.11% 33.23% 45.70% 0.38% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 112,953 103,226 90,174 80,883 75,592 72,173 62,883 10.24%
NOSH 71,944 69,279 63,503 61,743 60,961 60,649 60,464 2.93%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.52% 16.93% 21.21% 14.47% 11.91% 32.53% 7.18% -
ROE 13.82% 9.84% 10.60% 8.35% 6.29% 15.61% 6.46% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 117.17 86.60 70.94 75.57 66.24 57.06 97.33 3.13%
EPS 21.70 14.70 15.20 10.90 7.80 18.00 6.97 20.82%
DPS 5.00 5.00 5.00 5.00 0.03 0.00 0.00 -
NAPS 1.57 1.49 1.42 1.31 1.24 1.19 1.04 7.10%
Adjusted Per Share Value based on latest NOSH - 46,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.36 52.21 39.20 40.61 35.14 30.12 51.21 6.17%
EPS 13.59 8.84 8.32 5.88 4.14 9.81 3.53 25.17%
DPS 3.13 3.01 2.76 2.69 0.02 0.00 0.00 -
NAPS 0.983 0.8983 0.7848 0.7039 0.6578 0.6281 0.5472 10.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.39 1.21 1.36 1.15 0.66 0.71 0.70 -
P/RPS 1.19 1.40 1.92 1.52 1.00 1.24 0.72 8.73%
P/EPS 6.41 8.25 9.04 10.51 8.46 3.82 10.42 -7.77%
EY 15.61 12.11 11.06 9.51 11.82 26.17 9.59 8.45%
DY 3.60 4.13 3.68 4.35 0.05 0.00 0.00 -
P/NAPS 0.89 0.81 0.96 0.88 0.53 0.60 0.67 4.84%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 23/02/10 -
Price 1.36 1.28 1.39 1.16 0.73 0.63 0.69 -
P/RPS 1.16 1.48 1.96 1.54 1.10 1.10 0.71 8.52%
P/EPS 6.27 8.73 9.24 10.60 9.36 3.39 10.28 -7.90%
EY 15.96 11.45 10.82 9.43 10.68 29.49 9.73 8.59%
DY 3.68 3.91 3.60 4.31 0.04 0.00 0.00 -
P/NAPS 0.87 0.86 0.98 0.89 0.59 0.53 0.66 4.70%

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