[LBICAP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.95%
YoY- 86.86%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 18,716 71,970 72,584 47,430 38,385 52,744 32,096 -8.58%
PBT 21,815 16,902 18,126 14,461 7,182 9,699 784 73.98%
Tax -1,400 -4,924 -5,419 -4,337 -1,769 -2,866 -933 6.99%
NP 20,415 11,978 12,707 10,124 5,413 6,833 -149 -
-
NP to SH 20,417 11,978 12,707 10,124 5,418 6,827 -224 -
-
Tax Rate 6.42% 29.13% 29.90% 29.99% 24.63% 29.55% 119.01% -
Total Cost -1,699 59,992 59,877 37,306 32,972 45,911 32,245 -
-
Net Worth 122,245 110,737 114,070 94,034 63,714 79,359 68,623 10.09%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,963 3,550 - 3,117 - 3,099 - -
Div Payout % 48.80% 29.64% - 30.79% - 45.41% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 122,245 110,737 114,070 94,034 63,714 79,359 68,623 10.09%
NOSH 79,013 70,533 73,593 65,758 63,714 61,999 57,666 5.38%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 109.08% 16.64% 17.51% 21.35% 14.10% 12.96% -0.46% -
ROE 16.70% 10.82% 11.14% 10.77% 8.50% 8.60% -0.33% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.87 102.04 98.63 72.13 60.25 85.07 55.66 -11.97%
EPS 28.23 16.98 17.27 15.40 8.50 11.01 -0.39 -
DPS 13.77 5.03 0.00 4.74 0.00 5.00 0.00 -
NAPS 1.69 1.57 1.55 1.43 1.00 1.28 1.19 6.01%
Adjusted Per Share Value based on latest NOSH - 65,758
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.49 63.40 63.94 41.78 33.81 46.46 28.27 -8.58%
EPS 17.99 10.55 11.19 8.92 4.77 6.01 -0.20 -
DPS 8.78 3.13 0.00 2.75 0.00 2.73 0.00 -
NAPS 1.0769 0.9755 1.0049 0.8284 0.5613 0.6991 0.6045 10.09%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.27 1.38 1.29 1.47 1.29 0.76 0.67 -
P/RPS 4.91 1.35 1.31 2.04 2.14 0.89 1.20 26.44%
P/EPS 4.50 8.13 7.47 9.55 15.17 6.90 -172.49 -
EY 22.23 12.31 13.38 10.47 6.59 14.49 -0.58 -
DY 10.85 3.65 0.00 3.22 0.00 6.58 0.00 -
P/NAPS 0.75 0.88 0.83 1.03 1.29 0.59 0.56 4.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 27/05/15 29/05/14 29/05/13 25/05/12 27/05/11 -
Price 1.28 1.34 1.35 1.44 1.35 0.77 0.62 -
P/RPS 4.95 1.31 1.37 2.00 2.24 0.91 1.11 28.26%
P/EPS 4.53 7.89 7.82 9.35 15.88 6.99 -159.61 -
EY 22.05 12.67 12.79 10.69 6.30 14.30 -0.63 -
DY 10.76 3.76 0.00 3.29 0.00 6.49 0.00 -
P/NAPS 0.76 0.85 0.87 1.01 1.35 0.60 0.52 6.52%

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