[LBICAP] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -80.04%
YoY- 42.53%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,091 10,275 22,605 10,016 7,634 15,908 3,546 -17.82%
PBT -247 1,523 6,519 2,880 1,888 3,287 503 -
Tax -50 -465 -1,809 -973 -550 -869 -108 -12.03%
NP -297 1,058 4,710 1,907 1,338 2,418 395 -
-
NP to SH -297 1,058 4,710 1,907 1,338 2,418 346 -
-
Tax Rate - 30.53% 27.75% 33.78% 29.13% 26.44% 21.47% -
Total Cost 1,388 9,217 17,895 8,109 6,296 13,490 3,151 -12.76%
-
Net Worth 122,245 110,737 114,070 94,034 85,377 79,359 68,623 10.09%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,063 - - - - 3,099 - -
Div Payout % 0.00% - - - - 128.21% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 122,245 110,737 114,070 94,034 85,377 79,359 68,623 10.09%
NOSH 79,013 70,533 73,593 65,758 63,714 61,999 57,666 5.38%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -27.22% 10.30% 20.84% 19.04% 17.53% 15.20% 11.14% -
ROE -0.24% 0.96% 4.13% 2.03% 1.57% 3.05% 0.50% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.51 14.57 30.72 15.23 11.98 25.66 6.15 -20.85%
EPS -0.40 1.50 6.40 2.90 2.10 3.90 0.60 -
DPS 7.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.69 1.57 1.55 1.43 1.34 1.28 1.19 6.01%
Adjusted Per Share Value based on latest NOSH - 65,758
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.95 8.94 19.67 8.72 6.64 13.84 3.09 -17.83%
EPS -0.26 0.92 4.10 1.66 1.16 2.10 0.30 -
DPS 4.41 0.00 0.00 0.00 0.00 2.70 0.00 -
NAPS 1.0639 0.9637 0.9927 0.8183 0.743 0.6906 0.5972 10.09%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.27 1.38 1.29 1.47 1.29 0.76 0.67 -
P/RPS 84.20 9.47 4.20 9.65 10.77 2.96 10.90 40.55%
P/EPS -309.31 92.00 20.16 50.69 61.43 19.49 111.67 -
EY -0.32 1.09 4.96 1.97 1.63 5.13 0.90 -
DY 5.51 0.00 0.00 0.00 0.00 6.58 0.00 -
P/NAPS 0.75 0.88 0.83 1.03 0.96 0.59 0.56 4.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 27/05/15 29/05/14 29/05/13 25/05/12 27/05/11 -
Price 1.28 1.34 1.35 1.44 1.35 0.77 0.62 -
P/RPS 84.87 9.20 4.40 9.45 11.27 3.00 10.08 42.58%
P/EPS -311.75 89.33 21.09 49.66 64.29 19.74 103.33 -
EY -0.32 1.12 4.74 2.01 1.56 5.06 0.97 -
DY 5.47 0.00 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.76 0.85 0.87 1.01 1.01 0.60 0.52 6.52%

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