[LBICAP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.73%
YoY- 560.91%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 81,710 41,204 33,819 42,022 14,842 30,430 47,186 9.57%
PBT 24,323 11,389 10,630 8,544 1,608 14,160 5,380 28.57%
Tax -6,820 -3,604 -2,787 -2,153 -592 -1,000 -1,317 31.51%
NP 17,503 7,785 7,843 6,391 1,016 13,160 4,063 27.54%
-
NP to SH 17,503 7,785 7,843 6,391 967 13,110 4,060 27.56%
-
Tax Rate 28.04% 31.64% 26.22% 25.20% 36.82% 7.06% 24.48% -
Total Cost 64,207 33,419 25,976 35,631 13,826 17,270 43,123 6.85%
-
Net Worth 119,077 104,958 87,214 67,271 73,869 74,012 63,020 11.18%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,586 3,475 3,137 3,363 - - - -
Div Payout % 20.49% 44.64% 40.00% 52.63% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 119,077 104,958 87,214 67,271 73,869 74,012 63,020 11.18%
NOSH 71,733 69,508 62,744 67,271 62,075 60,666 60,597 2.85%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.42% 18.89% 23.19% 15.21% 6.85% 43.25% 8.61% -
ROE 14.70% 7.42% 8.99% 9.50% 1.31% 17.71% 6.44% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 113.91 59.28 53.90 62.47 23.91 50.16 77.87 6.54%
EPS 24.40 11.20 12.50 6.90 0.53 21.61 6.70 24.02%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.66 1.51 1.39 1.00 1.19 1.22 1.04 8.10%
Adjusted Per Share Value based on latest NOSH - 67,235
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 71.11 35.86 29.43 36.57 12.92 26.48 41.06 9.58%
EPS 15.23 6.77 6.83 5.56 0.84 11.41 3.53 27.57%
DPS 3.12 3.02 2.73 2.93 0.00 0.00 0.00 -
NAPS 1.0363 0.9134 0.759 0.5854 0.6429 0.6441 0.5484 11.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.44 1.56 1.25 1.06 0.63 0.68 0.64 -
P/RPS 1.26 2.63 2.32 1.70 2.63 1.36 0.82 7.41%
P/EPS 5.90 13.93 10.00 11.16 40.44 3.15 9.55 -7.70%
EY 16.94 7.18 10.00 8.96 2.47 31.78 10.47 8.34%
DY 3.47 3.21 4.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.87 1.03 0.90 1.06 0.53 0.56 0.62 5.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 25/11/14 26/11/13 27/11/12 25/11/11 22/11/10 23/11/09 -
Price 1.58 1.37 1.28 0.98 0.68 0.70 0.65 -
P/RPS 1.39 2.31 2.37 1.57 2.84 1.40 0.83 8.96%
P/EPS 6.48 12.23 10.24 10.32 43.65 3.24 9.70 -6.49%
EY 15.44 8.18 9.77 9.69 2.29 30.87 10.31 6.95%
DY 3.16 3.65 3.91 5.10 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.92 0.98 0.57 0.57 0.63 7.08%

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