[LBICAP] QoQ Cumulative Quarter 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- 48.73%
YoY- 560.91%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,469 7,634 46,659 42,022 31,311 15,908 40,382 -42.83%
PBT 5,656 1,888 8,847 8,544 5,811 3,287 6,915 -12.55%
Tax -1,450 -550 -2,096 -2,153 -1,514 -869 -2,105 -22.02%
NP 4,206 1,338 6,751 6,391 4,297 2,418 4,810 -8.56%
-
NP to SH 4,206 1,338 6,756 6,391 4,297 2,418 4,755 -7.86%
-
Tax Rate 25.64% 29.13% 23.69% 25.20% 26.05% 26.44% 30.44% -
Total Cost 13,263 6,296 39,908 35,631 27,014 13,490 35,572 -48.22%
-
Net Worth 86,631 85,377 80,883 67,271 85,458 79,359 75,592 9.52%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,138 - 3,087 3,363 3,364 3,099 18 3030.54%
Div Payout % 74.63% - 45.70% 52.63% 78.30% 128.21% 0.38% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,631 85,377 80,883 67,271 85,458 79,359 75,592 9.52%
NOSH 62,776 63,714 61,743 67,271 67,289 61,999 60,961 1.97%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.08% 17.53% 14.47% 15.21% 13.72% 15.20% 11.91% -
ROE 4.86% 1.57% 8.35% 9.50% 5.03% 3.05% 6.29% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.83 11.98 75.57 62.47 46.53 25.66 66.24 -43.93%
EPS 6.70 2.10 10.90 6.90 6.90 3.90 7.80 -9.64%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 0.03 2937.99%
NAPS 1.38 1.34 1.31 1.00 1.27 1.28 1.24 7.39%
Adjusted Per Share Value based on latest NOSH - 67,235
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.39 6.72 41.10 37.02 27.58 14.01 35.57 -42.82%
EPS 3.71 1.18 5.95 5.63 3.79 2.13 4.19 -7.79%
DPS 2.77 0.00 2.72 2.96 2.96 2.73 0.02 2584.96%
NAPS 0.7632 0.7521 0.7125 0.5926 0.7528 0.6991 0.6659 9.52%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.26 1.29 1.15 1.06 0.85 0.76 0.66 -
P/RPS 4.53 10.77 1.52 1.70 1.83 2.96 1.00 174.03%
P/EPS 18.81 61.43 10.51 11.16 13.31 19.49 8.46 70.43%
EY 5.32 1.63 9.51 8.96 7.51 5.13 11.82 -41.29%
DY 3.97 0.00 4.35 4.72 5.88 6.58 0.05 1752.27%
P/NAPS 0.91 0.96 0.88 1.06 0.67 0.59 0.53 43.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 25/05/12 28/02/12 -
Price 1.24 1.35 1.16 0.98 1.03 0.77 0.73 -
P/RPS 4.46 11.27 1.54 1.57 2.21 3.00 1.10 154.48%
P/EPS 18.51 64.29 10.60 10.32 16.13 19.74 9.36 57.61%
EY 5.40 1.56 9.43 9.69 6.20 5.06 10.68 -36.55%
DY 4.03 0.00 4.31 5.10 4.85 6.49 0.04 2071.28%
P/NAPS 0.90 1.01 0.89 0.98 0.81 0.60 0.59 32.54%

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