[LBICAP] QoQ Cumulative Quarter 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- -80.2%
YoY- -44.67%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,048 33,819 17,469 7,634 46,659 42,022 31,311 27.35%
PBT 13,469 10,630 5,656 1,888 8,847 8,544 5,811 74.87%
Tax -3,914 -2,787 -1,450 -550 -2,096 -2,153 -1,514 88.03%
NP 9,555 7,843 4,206 1,338 6,751 6,391 4,297 70.11%
-
NP to SH 9,555 7,843 4,206 1,338 6,756 6,391 4,297 70.11%
-
Tax Rate 29.06% 26.22% 25.64% 29.13% 23.69% 25.20% 26.05% -
Total Cost 35,493 25,976 13,263 6,296 39,908 35,631 27,014 19.90%
-
Net Worth 90,174 87,214 86,631 85,377 80,883 67,271 85,458 3.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,175 3,137 3,138 - 3,087 3,363 3,364 -3.77%
Div Payout % 33.23% 40.00% 74.63% - 45.70% 52.63% 78.30% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 90,174 87,214 86,631 85,377 80,883 67,271 85,458 3.63%
NOSH 63,503 62,744 62,776 63,714 61,743 67,271 67,289 -3.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.21% 23.19% 24.08% 17.53% 14.47% 15.21% 13.72% -
ROE 10.60% 8.99% 4.86% 1.57% 8.35% 9.50% 5.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.94 53.90 27.83 11.98 75.57 62.47 46.53 32.36%
EPS 15.20 12.50 6.70 2.10 10.90 6.90 6.90 69.05%
DPS 5.00 5.00 5.00 0.00 5.00 5.00 5.00 0.00%
NAPS 1.42 1.39 1.38 1.34 1.31 1.00 1.27 7.70%
Adjusted Per Share Value based on latest NOSH - 63,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.20 29.43 15.20 6.64 40.61 36.57 27.25 27.34%
EPS 8.32 6.83 3.66 1.16 5.88 5.56 3.74 70.16%
DPS 2.76 2.73 2.73 0.00 2.69 2.93 2.93 -3.89%
NAPS 0.7848 0.759 0.7539 0.743 0.7039 0.5854 0.7437 3.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.36 1.25 1.26 1.29 1.15 1.06 0.85 -
P/RPS 1.92 2.32 4.53 10.77 1.52 1.70 1.83 3.24%
P/EPS 9.04 10.00 18.81 61.43 10.51 11.16 13.31 -22.67%
EY 11.06 10.00 5.32 1.63 9.51 8.96 7.51 29.35%
DY 3.68 4.00 3.97 0.00 4.35 4.72 5.88 -26.77%
P/NAPS 0.96 0.90 0.91 0.96 0.88 1.06 0.67 27.01%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 -
Price 1.39 1.28 1.24 1.35 1.16 0.98 1.03 -
P/RPS 1.96 2.37 4.46 11.27 1.54 1.57 2.21 -7.67%
P/EPS 9.24 10.24 18.51 64.29 10.60 10.32 16.13 -30.95%
EY 10.82 9.77 5.40 1.56 9.43 9.69 6.20 44.80%
DY 3.60 3.91 4.03 0.00 4.31 5.10 4.85 -17.97%
P/NAPS 0.98 0.92 0.90 1.01 0.89 0.98 0.81 13.50%

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