[LBICAP] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 28.3%
YoY- 25.51%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 14,753 18,716 71,970 72,584 47,430 38,385 52,744 -19.12%
PBT 4,520 21,815 16,902 18,126 14,461 7,182 9,699 -11.94%
Tax -542 -1,400 -4,924 -5,419 -4,337 -1,769 -2,866 -24.22%
NP 3,978 20,415 11,978 12,707 10,124 5,413 6,833 -8.61%
-
NP to SH 3,981 20,417 11,978 12,707 10,124 5,418 6,827 -8.59%
-
Tax Rate 11.99% 6.42% 29.13% 29.90% 29.99% 24.63% 29.55% -
Total Cost 10,775 -1,699 59,992 59,877 37,306 32,972 45,911 -21.45%
-
Net Worth 124,188 122,245 110,737 114,070 94,034 63,714 79,359 7.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,199 9,963 3,550 - 3,117 - 3,099 -5.55%
Div Payout % 55.25% 48.80% 29.64% - 30.79% - 45.41% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 124,188 122,245 110,737 114,070 94,034 63,714 79,359 7.74%
NOSH 82,160 79,013 70,533 73,593 65,758 63,714 61,999 4.80%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.96% 109.08% 16.64% 17.51% 21.35% 14.10% 12.96% -
ROE 3.21% 16.70% 10.82% 11.14% 10.77% 8.50% 8.60% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.72 25.87 102.04 98.63 72.13 60.25 85.07 -21.61%
EPS 5.32 28.23 16.98 17.27 15.40 8.50 11.01 -11.41%
DPS 2.94 13.77 5.03 0.00 4.74 0.00 5.00 -8.46%
NAPS 1.66 1.69 1.57 1.55 1.43 1.00 1.28 4.42%
Adjusted Per Share Value based on latest NOSH - 73,593
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.00 16.49 63.40 63.94 41.78 33.81 46.46 -19.11%
EPS 3.51 17.99 10.55 11.19 8.92 4.77 6.01 -8.56%
DPS 1.94 8.78 3.13 0.00 2.75 0.00 2.73 -5.53%
NAPS 1.094 1.0769 0.9755 1.0049 0.8284 0.5613 0.6991 7.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.00 1.27 1.38 1.29 1.47 1.29 0.76 -
P/RPS 5.07 4.91 1.35 1.31 2.04 2.14 0.89 33.62%
P/EPS 18.79 4.50 8.13 7.47 9.55 15.17 6.90 18.16%
EY 5.32 22.23 12.31 13.38 10.47 6.59 14.49 -15.37%
DY 2.94 10.85 3.65 0.00 3.22 0.00 6.58 -12.55%
P/NAPS 0.60 0.75 0.88 0.83 1.03 1.29 0.59 0.28%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 26/05/17 27/05/16 27/05/15 29/05/14 29/05/13 25/05/12 -
Price 0.835 1.28 1.34 1.35 1.44 1.35 0.77 -
P/RPS 4.23 4.95 1.31 1.37 2.00 2.24 0.91 29.17%
P/EPS 15.69 4.53 7.89 7.82 9.35 15.88 6.99 14.41%
EY 6.37 22.05 12.67 12.79 10.69 6.30 14.30 -12.60%
DY 3.52 10.76 3.76 0.00 3.29 0.00 6.49 -9.68%
P/NAPS 0.50 0.76 0.85 0.87 1.01 1.35 0.60 -2.99%

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