[LBICAP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 24.31%
YoY- -22.94%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,501 100,501 52,433 38,456 67,562 19,018 42,092 -6.28%
PBT 20,405 27,441 14,228 10,607 13,911 -1,751 14,851 5.43%
Tax -964 -7,799 -4,731 -2,722 -3,666 -592 -1,497 -7.06%
NP 19,441 19,642 9,497 7,885 10,245 -2,343 13,354 6.45%
-
NP to SH 19,441 19,642 9,497 7,890 10,239 -2,343 13,344 6.46%
-
Tax Rate 4.72% 28.42% 33.25% 25.66% 26.35% - 10.08% -
Total Cost 9,060 80,859 42,936 30,571 57,317 21,361 28,738 -17.48%
-
Net Worth 121,040 117,860 106,798 87,162 67,235 74,131 74,263 8.47%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,899 - - 3,117 3,099 - - -
Div Payout % 25.20% - - 39.51% 30.28% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 121,040 117,860 106,798 87,162 67,235 74,131 74,263 8.47%
NOSH 77,786 71,000 70,727 62,706 67,235 62,295 60,871 4.16%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 68.21% 19.54% 18.11% 20.50% 15.16% -12.32% 31.73% -
ROE 16.06% 16.67% 8.89% 9.05% 15.23% -3.16% 17.97% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.26 141.55 74.13 61.33 100.49 30.53 69.15 -8.61%
EPS 27.47 27.66 13.43 12.58 15.23 -3.76 21.92 3.82%
DPS 6.92 0.00 0.00 4.97 4.61 0.00 0.00 -
NAPS 1.71 1.66 1.51 1.39 1.00 1.19 1.22 5.78%
Adjusted Per Share Value based on latest NOSH - 62,706
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.11 88.53 46.19 33.88 59.52 16.75 37.08 -6.28%
EPS 17.13 17.30 8.37 6.95 9.02 -2.06 11.76 6.46%
DPS 4.32 0.00 0.00 2.75 2.73 0.00 0.00 -
NAPS 1.0663 1.0383 0.9408 0.7678 0.5923 0.653 0.6542 8.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.23 1.44 1.56 1.25 1.06 0.63 0.68 -
P/RPS 3.05 1.02 2.10 2.04 1.05 2.06 0.98 20.81%
P/EPS 4.48 5.21 11.62 9.93 6.96 -16.75 3.10 6.32%
EY 22.33 19.21 8.61 10.07 14.37 -5.97 32.24 -5.93%
DY 5.63 0.00 0.00 3.98 4.35 0.00 0.00 -
P/NAPS 0.72 0.87 1.03 0.90 1.06 0.53 0.56 4.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 17/11/15 25/11/14 26/11/13 27/11/12 25/11/11 22/11/10 -
Price 1.17 1.58 1.37 1.28 0.98 0.68 0.70 -
P/RPS 2.91 1.12 1.85 2.09 0.98 2.23 1.01 19.26%
P/EPS 4.26 5.71 10.20 10.17 6.44 -18.08 3.19 4.93%
EY 23.47 17.51 9.80 9.83 15.54 -5.53 31.32 -4.69%
DY 5.92 0.00 0.00 3.88 4.70 0.00 0.00 -
P/NAPS 0.68 0.95 0.91 0.92 0.98 0.57 0.57 2.98%

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