[LBICAP] QoQ Cumulative Quarter 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- 86.47%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 35,128 10,016 45,048 33,819 17,469 7,634 46,659 -17.28%
PBT 11,928 2,880 13,469 10,630 5,656 1,888 8,847 22.11%
Tax -3,365 -973 -3,914 -2,787 -1,450 -550 -2,096 37.22%
NP 8,563 1,907 9,555 7,843 4,206 1,338 6,751 17.22%
-
NP to SH 8,563 1,907 9,555 7,843 4,206 1,338 6,756 17.16%
-
Tax Rate 28.21% 33.78% 29.06% 26.22% 25.64% 29.13% 23.69% -
Total Cost 26,565 8,109 35,493 25,976 13,263 6,296 39,908 -23.81%
-
Net Worth 103,979 94,034 90,174 87,214 86,631 85,377 80,883 18.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,398 - 3,175 3,137 3,138 - 3,087 6.62%
Div Payout % 39.68% - 33.23% 40.00% 74.63% - 45.70% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 103,979 94,034 90,174 87,214 86,631 85,377 80,883 18.28%
NOSH 67,960 65,758 63,503 62,744 62,776 63,714 61,743 6.62%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.38% 19.04% 21.21% 23.19% 24.08% 17.53% 14.47% -
ROE 8.24% 2.03% 10.60% 8.99% 4.86% 1.57% 8.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.69 15.23 70.94 53.90 27.83 11.98 75.57 -22.42%
EPS 12.60 2.90 15.20 12.50 6.70 2.10 10.90 10.17%
DPS 5.00 0.00 5.00 5.00 5.00 0.00 5.00 0.00%
NAPS 1.53 1.43 1.42 1.39 1.38 1.34 1.31 10.93%
Adjusted Per Share Value based on latest NOSH - 62,706
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.57 8.72 39.20 29.43 15.20 6.64 40.61 -17.29%
EPS 7.45 1.66 8.32 6.83 3.66 1.16 5.88 17.14%
DPS 2.96 0.00 2.76 2.73 2.73 0.00 2.69 6.60%
NAPS 0.9049 0.8183 0.7848 0.759 0.7539 0.743 0.7039 18.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.47 1.36 1.25 1.26 1.29 1.15 -
P/RPS 2.71 9.65 1.92 2.32 4.53 10.77 1.52 47.18%
P/EPS 11.11 50.69 9.04 10.00 18.81 61.43 10.51 3.78%
EY 9.00 1.97 11.06 10.00 5.32 1.63 9.51 -3.61%
DY 3.57 0.00 3.68 4.00 3.97 0.00 4.35 -12.37%
P/NAPS 0.92 1.03 0.96 0.90 0.91 0.96 0.88 3.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 26/11/13 28/08/13 29/05/13 28/02/13 -
Price 1.42 1.44 1.39 1.28 1.24 1.35 1.16 -
P/RPS 2.75 9.45 1.96 2.37 4.46 11.27 1.54 47.34%
P/EPS 11.27 49.66 9.24 10.24 18.51 64.29 10.60 4.18%
EY 8.87 2.01 10.82 9.77 5.40 1.56 9.43 -4.01%
DY 3.52 0.00 3.60 3.91 4.03 0.00 4.31 -12.65%
P/NAPS 0.93 1.01 0.98 0.92 0.90 1.01 0.89 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