[LBICAP] YoY 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- 114.35%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 13,071 42,496 25,112 9,835 15,403 4,080 13,840 -0.94%
PBT 21,351 13,332 9,048 3,768 2,584 725 1,943 49.05%
Tax -702 -3,501 -2,392 -900 -645 -94 -486 6.31%
NP 20,649 9,831 6,656 2,868 1,939 631 1,457 55.50%
-
NP to SH 20,649 9,831 6,656 2,868 1,939 631 1,413 56.29%
-
Tax Rate 3.29% 26.26% 26.44% 23.89% 24.96% 12.97% 25.01% -
Total Cost -7,578 32,665 18,456 6,967 13,464 3,449 12,383 -
-
Net Worth 125,993 121,787 103,915 86,040 92,382 137,672 76,563 8.64%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,899 - 3,395 3,117 - - - -
Div Payout % 23.73% - 51.02% 108.70% - - - -
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 125,993 121,787 103,915 86,040 92,382 137,672 76,563 8.64%
NOSH 69,996 73,365 67,918 62,347 72,741 114,727 62,246 1.97%
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 157.98% 23.13% 26.51% 29.16% 12.59% 15.47% 10.53% -
ROE 16.39% 8.07% 6.41% 3.33% 2.10% 0.46% 1.85% -
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 18.67 57.92 36.97 15.77 21.17 3.56 22.23 -2.86%
EPS 29.50 13.40 9.80 4.60 3.10 0.55 2.27 53.27%
DPS 7.00 0.00 5.00 5.00 0.00 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 11.38 36.98 21.85 8.56 13.40 3.55 12.04 -0.93%
EPS 17.97 8.56 5.79 2.50 1.69 0.55 1.23 56.28%
DPS 4.26 0.00 2.96 2.71 0.00 0.00 0.00 -
NAPS 1.0965 1.0599 0.9043 0.7488 0.804 1.1981 0.6663 8.64%
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 7.39 2.31 3.79 7.99 4.01 17.43 3.06 15.81%
P/EPS 4.68 10.00 14.29 27.39 31.89 112.73 29.96 -26.59%
EY 21.38 10.00 7.00 3.65 3.14 0.89 3.34 36.22%
DY 5.07 0.00 3.57 3.97 0.00 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 7.34 2.24 3.84 7.86 4.86 17.43 3.19 14.88%
P/EPS 4.64 9.70 14.49 26.96 38.64 112.73 31.28 -27.22%
EY 21.53 10.31 6.90 3.71 2.59 0.89 3.20 37.35%
DY 5.11 0.00 3.52 4.03 0.00 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