[LBICAP] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -20.78%
YoY- -44.67%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 41,100 90,420 40,064 30,536 63,632 14,184 24,224 9.20%
PBT 6,092 26,076 11,520 7,552 13,148 2,012 42,096 -27.52%
Tax -1,860 -7,236 -3,892 -2,200 -3,476 -432 -700 17.67%
NP 4,232 18,840 7,628 5,352 9,672 1,580 41,396 -31.59%
-
NP to SH 4,232 18,840 7,628 5,352 9,672 1,384 41,496 -31.62%
-
Tax Rate 30.53% 27.75% 33.78% 29.13% 26.44% 21.47% 1.66% -
Total Cost 36,868 71,580 32,436 25,184 53,960 12,604 -17,172 -
-
Net Worth 110,737 114,070 94,034 85,377 79,359 68,623 75,209 6.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 12,399 - - -
Div Payout % - - - - 128.21% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 110,737 114,070 94,034 85,377 79,359 68,623 75,209 6.65%
NOSH 70,533 73,593 65,758 63,714 61,999 57,666 62,156 2.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.30% 20.84% 19.04% 17.53% 15.20% 11.14% 170.89% -
ROE 3.82% 16.52% 8.11% 6.27% 12.19% 2.02% 55.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.27 122.86 60.93 47.93 102.63 24.60 38.97 6.92%
EPS 6.00 25.60 11.60 8.40 15.60 2.40 66.76 -33.04%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.57 1.55 1.43 1.34 1.28 1.19 1.21 4.43%
Adjusted Per Share Value based on latest NOSH - 63,714
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.21 79.65 35.29 26.90 56.05 12.50 21.34 9.20%
EPS 3.73 16.60 6.72 4.71 8.52 1.22 36.55 -31.61%
DPS 0.00 0.00 0.00 0.00 10.92 0.00 0.00 -
NAPS 0.9755 1.0049 0.8284 0.7521 0.6991 0.6045 0.6625 6.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.38 1.29 1.47 1.29 0.76 0.67 0.71 -
P/RPS 2.37 1.05 2.41 2.69 0.74 2.72 1.82 4.49%
P/EPS 23.00 5.04 12.67 15.36 4.87 27.92 1.06 66.92%
EY 4.35 19.84 7.89 6.51 20.53 3.58 94.03 -40.05%
DY 0.00 0.00 0.00 0.00 26.32 0.00 0.00 -
P/NAPS 0.88 0.83 1.03 0.96 0.59 0.56 0.59 6.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 29/05/14 29/05/13 25/05/12 27/05/11 18/05/10 -
Price 1.34 1.35 1.44 1.35 0.77 0.62 0.68 -
P/RPS 2.30 1.10 2.36 2.82 0.75 2.52 1.74 4.75%
P/EPS 22.33 5.27 12.41 16.07 4.94 25.83 1.02 67.17%
EY 4.48 18.96 8.06 6.22 20.26 3.87 98.18 -40.19%
DY 0.00 0.00 0.00 0.00 25.97 0.00 0.00 -
P/NAPS 0.85 0.87 1.01 1.01 0.60 0.52 0.56 7.19%

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