[LBICAP] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 214.35%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 23,345 65,101 35,128 17,469 31,311 7,626 19,896 2.69%
PBT 22,873 19,831 11,928 5,656 5,811 1,228 12,467 10.63%
Tax -1,167 -5,310 -3,365 -1,450 -1,514 -202 -661 9.92%
NP 21,706 14,521 8,563 4,206 4,297 1,026 11,806 10.67%
-
NP to SH 21,706 14,521 8,563 4,206 4,297 977 11,787 10.70%
-
Tax Rate 5.10% 26.78% 28.21% 25.64% 26.05% 16.45% 5.30% -
Total Cost 1,639 50,580 26,565 13,263 27,014 6,600 8,090 -23.34%
-
Net Worth 129,803 121,741 103,979 86,631 85,458 102,842 76,425 9.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,047 - 3,398 3,138 3,364 - - -
Div Payout % 23.26% - 39.68% 74.63% 78.30% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 129,803 121,741 103,979 86,631 85,458 102,842 76,425 9.22%
NOSH 72,112 73,338 67,960 62,776 67,289 85,701 62,134 2.51%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 92.98% 22.31% 24.38% 24.08% 13.72% 13.45% 59.34% -
ROE 16.72% 11.93% 8.24% 4.86% 5.03% 0.95% 15.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.37 88.77 51.69 27.83 46.53 8.90 32.02 0.18%
EPS 30.10 19.80 12.60 6.70 6.90 1.14 18.97 7.99%
DPS 7.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.80 1.66 1.53 1.38 1.27 1.20 1.23 6.54%
Adjusted Per Share Value based on latest NOSH - 62,347
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.57 57.35 30.95 15.39 27.58 6.72 17.53 2.69%
EPS 19.12 12.79 7.54 3.71 3.79 0.86 10.38 10.70%
DPS 4.45 0.00 2.99 2.77 2.96 0.00 0.00 -
NAPS 1.1435 1.0725 0.916 0.7632 0.7528 0.906 0.6733 9.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.38 1.34 1.40 1.26 0.85 0.62 0.68 -
P/RPS 4.26 1.51 2.71 4.53 1.83 6.97 2.12 12.32%
P/EPS 4.58 6.77 11.11 18.81 13.31 54.39 3.58 4.18%
EY 21.81 14.78 9.00 5.32 7.51 1.84 27.90 -4.01%
DY 5.07 0.00 3.57 3.97 5.88 0.00 0.00 -
P/NAPS 0.77 0.81 0.92 0.91 0.67 0.52 0.55 5.76%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 23/08/10 -
Price 1.37 1.30 1.42 1.24 1.03 0.62 0.71 -
P/RPS 4.23 1.46 2.75 4.46 2.21 6.97 2.22 11.33%
P/EPS 4.55 6.57 11.27 18.51 16.13 54.39 3.74 3.31%
EY 21.97 15.23 8.87 5.40 6.20 1.84 26.72 -3.20%
DY 5.11 0.00 3.52 4.03 4.85 0.00 0.00 -
P/NAPS 0.76 0.78 0.93 0.90 0.81 0.52 0.58 4.60%

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