[LBICAP] YoY TTM 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- 17.15%
YoY- -21.98%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 42,545 89,968 62,707 32,817 64,067 22,336 43,982 -0.55%
PBT 24,921 22,410 19,741 8,366 11,558 -434 15,516 8.20%
Tax -2,125 -6,528 -5,829 -2,024 -3,417 -541 -1,713 3.65%
NP 22,796 15,882 13,912 6,342 8,141 -975 13,803 8.71%
-
NP to SH 22,796 15,882 13,912 6,347 8,135 -1,006 13,816 8.69%
-
Tax Rate 8.53% 29.13% 29.53% 24.19% 29.56% - 11.04% -
Total Cost 19,749 74,086 48,795 26,475 55,926 23,311 30,179 -6.81%
-
Net Worth 125,993 121,787 103,915 86,040 92,382 114,727 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 8,449 - - 3,117 3,099 - - -
Div Payout % 37.07% - - 49.12% 38.11% - - -
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 92,382 114,727 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 53.58% 17.65% 22.19% 19.33% 12.71% -4.37% 31.38% -
ROE 18.09% 13.04% 13.39% 7.38% 8.81% -0.88% 18.05% -
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 60.78 122.63 92.33 52.64 88.07 19.47 70.66 -2.47%
EPS 32.57 21.65 20.48 10.18 11.18 -0.88 22.20 6.59%
DPS 12.07 0.00 0.00 5.00 4.26 0.00 0.00 -
NAPS 1.80 1.66 1.53 1.38 1.27 1.00 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 37.48 79.26 55.24 28.91 56.44 19.68 38.74 -0.54%
EPS 20.08 13.99 12.26 5.59 7.17 -0.89 12.17 8.69%
DPS 7.44 0.00 0.00 2.75 2.73 0.00 0.00 -
NAPS 1.1099 1.0729 0.9154 0.7579 0.8138 1.0107 0.6745 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 2.27 1.09 1.52 2.39 0.97 3.18 0.96 15.40%
P/EPS 4.24 6.19 6.83 12.38 7.60 -70.71 3.06 5.58%
EY 23.60 16.16 14.63 8.08 13.16 -1.41 32.64 -5.25%
DY 8.75 0.00 0.00 3.97 5.01 0.00 0.00 -
P/NAPS 0.77 0.81 0.92 0.91 0.67 0.62 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 2.25 1.06 1.54 2.36 1.17 3.18 1.00 14.45%
P/EPS 4.21 6.01 6.93 12.18 9.21 -70.71 3.20 4.67%
EY 23.77 16.65 14.42 8.21 10.86 -1.41 31.26 -4.45%
DY 8.81 0.00 0.00 4.03 4.14 0.00 0.00 -
P/NAPS 0.76 0.78 0.93 0.90 0.81 0.62 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