[LBICAP] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37980.0%
YoY- 214.44%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 18,791 11,229 4,637 25,540 4,176 11,662 13,548 5.60%
PBT 3,098 2,839 -23 5,307 -3,359 687 1,164 17.71%
Tax -979 -1,127 65 -1,513 0 -497 -425 14.91%
NP 2,119 1,712 42 3,794 -3,359 190 739 19.18%
-
NP to SH 2,122 1,712 47 3,788 -3,310 230 773 18.32%
-
Tax Rate 31.60% 39.70% - 28.51% - 72.34% 36.51% -
Total Cost 16,672 9,517 4,595 21,746 7,535 11,472 12,809 4.48%
-
Net Worth 101,308 88,655 61,569 77,001 71,468 59,799 65,060 7.65%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 1,938 -
Div Payout % - - - - - - 250.83% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 101,308 88,655 61,569 77,001 71,468 59,799 65,060 7.65%
NOSH 68,451 62,433 46,999 62,098 60,566 57,499 64,416 1.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.28% 15.25% 0.91% 14.86% -80.44% 1.63% 5.45% -
ROE 2.09% 1.93% 0.08% 4.92% -4.63% 0.38% 1.19% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 27.45 17.99 9.87 41.13 6.89 20.28 21.03 4.53%
EPS 3.10 3.00 0.10 6.10 -5.40 0.40 1.20 17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.01 -
NAPS 1.48 1.42 1.31 1.24 1.18 1.04 1.01 6.57%
Adjusted Per Share Value based on latest NOSH - 62,098
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.55 9.89 4.08 22.50 3.68 10.27 11.93 5.60%
EPS 1.87 1.51 0.04 3.34 -2.92 0.20 0.68 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
NAPS 0.8925 0.781 0.5424 0.6783 0.6296 0.5268 0.5731 7.65%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.21 1.36 1.15 0.66 0.71 0.70 0.55 -
P/RPS 4.41 7.56 11.66 1.60 10.30 3.45 2.62 9.06%
P/EPS 39.03 49.60 1,150.00 10.82 -12.99 175.00 45.83 -2.64%
EY 2.56 2.02 0.09 9.24 -7.70 0.57 2.18 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.47 -
P/NAPS 0.82 0.96 0.88 0.53 0.60 0.67 0.54 7.20%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 23/02/10 23/02/09 -
Price 1.28 1.39 1.16 0.73 0.63 0.69 0.75 -
P/RPS 4.66 7.73 11.76 1.77 9.14 3.40 3.57 4.53%
P/EPS 41.29 50.69 1,160.00 11.97 -11.53 172.50 62.50 -6.67%
EY 2.42 1.97 0.09 8.36 -8.67 0.58 1.60 7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
P/NAPS 0.86 0.98 0.89 0.59 0.53 0.66 0.74 2.53%

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