[LBICAP] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 86.47%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,910 81,710 41,204 33,819 42,022 14,842 30,430 -2.64%
PBT 22,849 24,323 11,389 10,630 8,544 1,608 14,160 8.29%
Tax -1,516 -6,820 -3,604 -2,787 -2,153 -592 -1,000 7.17%
NP 21,333 17,503 7,785 7,843 6,391 1,016 13,160 8.37%
-
NP to SH 21,333 17,503 7,785 7,843 6,391 967 13,110 8.44%
-
Tax Rate 6.63% 28.04% 31.64% 26.22% 25.20% 36.82% 7.06% -
Total Cost 4,577 64,207 33,419 25,976 35,631 13,826 17,270 -19.83%
-
Net Worth 121,040 119,077 104,958 87,214 67,271 73,869 74,012 8.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,954 3,586 3,475 3,137 3,363 - - -
Div Payout % 23.23% 20.49% 44.64% 40.00% 52.63% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 121,040 119,077 104,958 87,214 67,271 73,869 74,012 8.53%
NOSH 77,786 71,733 69,508 62,744 67,271 62,075 60,666 4.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 82.34% 21.42% 18.89% 23.19% 15.21% 6.85% 43.25% -
ROE 17.62% 14.70% 7.42% 8.99% 9.50% 1.31% 17.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.60 113.91 59.28 53.90 62.47 23.91 50.16 -5.11%
EPS 30.10 24.40 11.20 12.50 6.90 0.53 21.61 5.67%
DPS 7.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.71 1.66 1.51 1.39 1.00 1.19 1.22 5.78%
Adjusted Per Share Value based on latest NOSH - 62,706
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.82 71.98 36.30 29.79 37.02 13.07 26.81 -2.64%
EPS 18.79 15.42 6.86 6.91 5.63 0.85 11.55 8.44%
DPS 4.36 3.16 3.06 2.76 2.96 0.00 0.00 -
NAPS 1.0663 1.049 0.9246 0.7683 0.5926 0.6507 0.652 8.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.23 1.44 1.56 1.25 1.06 0.63 0.68 -
P/RPS 3.36 1.26 2.63 2.32 1.70 2.63 1.36 16.25%
P/EPS 4.08 5.90 13.93 10.00 11.16 40.44 3.15 4.40%
EY 24.50 16.94 7.18 10.00 8.96 2.47 31.78 -4.23%
DY 5.69 3.47 3.21 4.00 4.72 0.00 0.00 -
P/NAPS 0.72 0.87 1.03 0.90 1.06 0.53 0.56 4.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 17/11/15 25/11/14 26/11/13 27/11/12 25/11/11 22/11/10 -
Price 1.17 1.58 1.37 1.28 0.98 0.68 0.70 -
P/RPS 3.20 1.39 2.31 2.37 1.57 2.84 1.40 14.75%
P/EPS 3.88 6.48 12.23 10.24 10.32 43.65 3.24 3.04%
EY 25.76 15.44 8.18 9.77 9.69 2.29 30.87 -2.96%
DY 5.98 3.16 3.65 3.91 5.10 0.00 0.00 -
P/NAPS 0.68 0.95 0.91 0.92 0.98 0.57 0.57 2.98%

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