[LBICAP] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -33.1%
YoY- 53.74%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 15,957 14,764 27,899 84,300 59,995 45,048 46,659 -16.36%
PBT 7,054 5,156 23,580 21,878 14,832 13,469 8,847 -3.70%
Tax -3,813 -540 -1,815 -6,268 -4,677 -3,914 -2,096 10.48%
NP 3,241 4,616 21,765 15,610 10,155 9,555 6,751 -11.50%
-
NP to SH 3,243 4,619 21,767 15,612 10,155 9,555 6,756 -11.50%
-
Tax Rate 54.05% 10.47% 7.70% 28.65% 31.53% 29.06% 23.69% -
Total Cost 12,716 10,148 6,134 68,690 49,840 35,493 39,908 -17.34%
-
Net Worth 129,688 123,169 121,116 112,953 103,226 90,174 80,883 8.18%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,403 2,199 4,958 3,597 3,463 3,175 3,087 9.77%
Div Payout % 166.63% 47.62% 22.78% 23.04% 34.11% 33.23% 45.70% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 129,688 123,169 121,116 112,953 103,226 90,174 80,883 8.18%
NOSH 82,160 80,783 0 71,944 69,279 63,503 61,743 4.87%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.31% 31.27% 78.01% 18.52% 16.93% 21.21% 14.47% -
ROE 2.50% 3.75% 17.97% 13.82% 9.84% 10.60% 8.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 20.67 20.14 39.39 117.17 86.60 70.94 75.57 -19.42%
EPS 4.20 6.30 30.70 21.70 14.70 15.20 10.90 -14.68%
DPS 7.00 3.00 7.00 5.00 5.00 5.00 5.00 5.76%
NAPS 1.68 1.68 1.71 1.57 1.49 1.42 1.31 4.23%
Adjusted Per Share Value based on latest NOSH - 72,807
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.06 13.01 24.58 74.26 52.85 39.68 41.10 -16.36%
EPS 2.86 4.07 19.18 13.75 8.95 8.42 5.95 -11.48%
DPS 4.76 1.94 4.37 3.17 3.05 2.80 2.72 9.77%
NAPS 1.1425 1.085 1.0669 0.995 0.9094 0.7944 0.7125 8.18%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.72 1.01 1.18 1.39 1.21 1.36 1.15 -
P/RPS 3.48 5.02 3.00 1.19 1.40 1.92 1.52 14.79%
P/EPS 17.14 16.03 3.84 6.41 8.25 9.04 10.51 8.48%
EY 5.83 6.24 26.04 15.61 12.11 11.06 9.51 -7.82%
DY 9.72 2.97 5.93 3.60 4.13 3.68 4.35 14.33%
P/NAPS 0.43 0.60 0.69 0.89 0.81 0.96 0.88 -11.24%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 29/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.75 1.07 1.18 1.36 1.28 1.39 1.16 -
P/RPS 3.63 5.31 3.00 1.16 1.48 1.96 1.54 15.35%
P/EPS 17.85 16.98 3.84 6.27 8.73 9.24 10.60 9.06%
EY 5.60 5.89 26.04 15.96 11.45 10.82 9.43 -8.31%
DY 9.33 2.80 5.93 3.68 3.91 3.60 4.31 13.73%
P/NAPS 0.45 0.64 0.69 0.87 0.86 0.98 0.89 -10.73%

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