[LBICAP] YoY Cumulative 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- 182.37%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 35,128 17,469 31,311 7,626 19,896 34,762 45,550 -4.23%
PBT 11,928 5,656 5,811 1,228 12,467 3,018 6,000 12.12%
Tax -3,365 -1,450 -1,514 -202 -661 -762 -1,503 14.36%
NP 8,563 4,206 4,297 1,026 11,806 2,256 4,497 11.32%
-
NP to SH 8,563 4,206 4,297 977 11,787 2,261 4,372 11.84%
-
Tax Rate 28.21% 25.64% 26.05% 16.45% 5.30% 25.25% 25.05% -
Total Cost 26,565 13,263 27,014 6,600 8,090 32,506 41,053 -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 3,398 3,138 3,364 - - - - -
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 8.24% 4.86% 5.03% 0.95% 15.42% 3.58% 7.24% -
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 51.69 27.83 46.53 8.90 32.02 56.73 73.97 -5.79%
EPS 12.60 6.70 6.90 1.14 18.97 3.69 7.10 10.02%
DPS 5.00 5.00 5.00 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 30.95 15.39 27.58 6.72 17.53 30.62 40.13 -4.23%
EPS 7.54 3.71 3.79 0.86 10.38 1.99 3.85 11.84%
DPS 2.99 2.77 2.96 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 2.71 4.53 1.83 6.97 2.12 1.06 0.84 21.54%
P/EPS 11.11 18.81 13.31 54.39 3.58 16.26 8.73 4.09%
EY 9.00 5.32 7.51 1.84 27.90 6.15 11.45 -3.93%
DY 3.57 3.97 5.88 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 2.75 4.46 2.21 6.97 2.22 1.06 0.89 20.67%
P/EPS 11.27 18.51 16.13 54.39 3.74 16.26 9.30 3.25%
EY 8.87 5.40 6.20 1.84 26.72 6.15 10.76 -3.16%
DY 3.52 4.03 4.85 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