[LBICAP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.86%
YoY- 537.0%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 100,501 52,433 38,456 67,562 19,018 42,092 60,734 8.75%
PBT 27,441 14,228 10,607 13,911 -1,751 14,851 6,543 26.97%
Tax -7,799 -4,731 -2,722 -3,666 -592 -1,497 -1,742 28.36%
NP 19,642 9,497 7,885 10,245 -2,343 13,354 4,801 26.45%
-
NP to SH 19,642 9,497 7,890 10,239 -2,343 13,344 4,833 26.31%
-
Tax Rate 28.42% 33.25% 25.66% 26.35% - 10.08% 26.62% -
Total Cost 80,859 42,936 30,571 57,317 21,361 28,738 55,933 6.33%
-
Net Worth 117,860 106,798 87,162 67,235 74,131 74,263 63,208 10.93%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 3,117 3,099 - - 1,938 -
Div Payout % - - 39.51% 30.28% - - 40.12% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 117,860 106,798 87,162 67,235 74,131 74,263 63,208 10.93%
NOSH 71,000 70,727 62,706 67,235 62,295 60,871 60,777 2.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.54% 18.11% 20.50% 15.16% -12.32% 31.73% 7.90% -
ROE 16.67% 8.89% 9.05% 15.23% -3.16% 17.97% 7.65% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 141.55 74.13 61.33 100.49 30.53 69.15 99.93 5.97%
EPS 27.66 13.43 12.58 15.23 -3.76 21.92 7.95 23.08%
DPS 0.00 0.00 4.97 4.61 0.00 0.00 3.19 -
NAPS 1.66 1.51 1.39 1.00 1.19 1.22 1.04 8.10%
Adjusted Per Share Value based on latest NOSH - 67,235
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 88.53 46.19 33.88 59.52 16.75 37.08 53.50 8.75%
EPS 17.30 8.37 6.95 9.02 -2.06 11.76 4.26 26.29%
DPS 0.00 0.00 2.75 2.73 0.00 0.00 1.71 -
NAPS 1.0383 0.9408 0.7678 0.5923 0.653 0.6542 0.5568 10.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.44 1.56 1.25 1.06 0.63 0.68 0.64 -
P/RPS 1.02 2.10 2.04 1.05 2.06 0.98 0.64 8.07%
P/EPS 5.21 11.62 9.93 6.96 -16.75 3.10 8.05 -6.99%
EY 19.21 8.61 10.07 14.37 -5.97 32.24 12.43 7.52%
DY 0.00 0.00 3.98 4.35 0.00 0.00 4.98 -
P/NAPS 0.87 1.03 0.90 1.06 0.53 0.56 0.62 5.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 25/11/14 26/11/13 27/11/12 25/11/11 22/11/10 23/11/09 -
Price 1.58 1.37 1.28 0.98 0.68 0.70 0.65 -
P/RPS 1.12 1.85 2.09 0.98 2.23 1.01 0.65 9.48%
P/EPS 5.71 10.20 10.17 6.44 -18.08 3.19 8.17 -5.79%
EY 17.51 9.80 9.83 15.54 -5.53 31.32 12.23 6.16%
DY 0.00 0.00 3.88 4.70 0.00 0.00 4.91 -
P/NAPS 0.95 0.91 0.92 0.98 0.57 0.57 0.63 7.08%

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