[LBICAP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -16.62%
YoY- -20.64%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 71,970 72,584 47,430 38,385 52,744 32,096 45,887 7.78%
PBT 16,902 18,126 14,461 7,182 9,699 784 14,823 2.20%
Tax -4,924 -5,419 -4,337 -1,769 -2,866 -933 -1,590 20.71%
NP 11,978 12,707 10,124 5,413 6,833 -149 13,233 -1.64%
-
NP to SH 11,978 12,707 10,124 5,418 6,827 -224 13,328 -1.76%
-
Tax Rate 29.13% 29.90% 29.99% 24.63% 29.55% 119.01% 10.73% -
Total Cost 59,992 59,877 37,306 32,972 45,911 32,245 32,654 10.65%
-
Net Worth 110,737 114,070 94,034 63,714 79,359 68,623 75,209 6.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,550 - 3,117 - 3,099 - - -
Div Payout % 29.64% - 30.79% - 45.41% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 110,737 114,070 94,034 63,714 79,359 68,623 75,209 6.65%
NOSH 70,533 73,593 65,758 63,714 61,999 57,666 62,156 2.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.64% 17.51% 21.35% 14.10% 12.96% -0.46% 28.84% -
ROE 10.82% 11.14% 10.77% 8.50% 8.60% -0.33% 17.72% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.04 98.63 72.13 60.25 85.07 55.66 73.82 5.53%
EPS 16.98 17.27 15.40 8.50 11.01 -0.39 21.44 -3.80%
DPS 5.03 0.00 4.74 0.00 5.00 0.00 0.00 -
NAPS 1.57 1.55 1.43 1.00 1.28 1.19 1.21 4.43%
Adjusted Per Share Value based on latest NOSH - 63,714
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 62.63 63.17 41.28 33.40 45.90 27.93 39.93 7.78%
EPS 10.42 11.06 8.81 4.72 5.94 -0.19 11.60 -1.77%
DPS 3.09 0.00 2.71 0.00 2.70 0.00 0.00 -
NAPS 0.9637 0.9927 0.8183 0.5545 0.6906 0.5972 0.6545 6.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.38 1.29 1.47 1.29 0.76 0.67 0.71 -
P/RPS 1.35 1.31 2.04 2.14 0.89 1.20 0.96 5.84%
P/EPS 8.13 7.47 9.55 15.17 6.90 -172.49 3.31 16.14%
EY 12.31 13.38 10.47 6.59 14.49 -0.58 30.20 -13.88%
DY 3.65 0.00 3.22 0.00 6.58 0.00 0.00 -
P/NAPS 0.88 0.83 1.03 1.29 0.59 0.56 0.59 6.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 29/05/14 29/05/13 25/05/12 27/05/11 18/05/10 -
Price 1.34 1.35 1.44 1.35 0.77 0.62 0.68 -
P/RPS 1.31 1.37 2.00 2.24 0.91 1.11 0.92 6.06%
P/EPS 7.89 7.82 9.35 15.88 6.99 -159.61 3.17 16.39%
EY 12.67 12.79 10.69 6.30 14.30 -0.63 31.53 -14.08%
DY 3.76 0.00 3.29 0.00 6.49 0.00 0.00 -
P/NAPS 0.85 0.87 1.01 1.35 0.60 0.52 0.56 7.19%

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