[LBICAP] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -19.81%
YoY- 207.29%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,634 4,637 10,711 15,403 15,908 25,540 7,216 3.82%
PBT 1,888 -23 2,733 2,584 3,287 5,307 380 190.88%
Tax -550 65 -639 -645 -869 -1,513 -390 25.73%
NP 1,338 42 2,094 1,939 2,418 3,794 -10 -
-
NP to SH 1,338 47 2,094 1,939 2,418 3,788 -10 -
-
Tax Rate 29.13% - 23.38% 24.96% 26.44% 28.51% 102.63% -
Total Cost 6,296 4,595 8,617 13,464 13,490 21,746 7,226 -8.76%
-
Net Worth 85,377 61,569 67,235 92,382 79,359 77,001 74,131 9.86%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 3,099 - - -
Div Payout % - - - - 128.21% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 85,377 61,569 67,235 92,382 79,359 77,001 74,131 9.86%
NOSH 63,714 46,999 67,235 72,741 61,999 62,098 62,295 1.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.53% 0.91% 19.55% 12.59% 15.20% 14.86% -0.14% -
ROE 1.57% 0.08% 3.11% 2.10% 3.05% 4.92% -0.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.98 9.87 15.93 21.17 25.66 41.13 11.58 2.28%
EPS 2.10 0.10 3.10 3.10 3.90 6.10 -0.60 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.34 1.31 1.00 1.27 1.28 1.24 1.19 8.22%
Adjusted Per Share Value based on latest NOSH - 72,741
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.72 4.08 9.44 13.57 14.01 22.50 6.36 3.73%
EPS 1.18 0.04 1.84 1.71 2.13 3.34 -0.01 -
DPS 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
NAPS 0.7521 0.5424 0.5923 0.8138 0.6991 0.6783 0.653 9.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.29 1.15 1.06 0.85 0.76 0.66 0.63 -
P/RPS 10.77 11.66 6.65 4.01 2.96 1.60 5.44 57.60%
P/EPS 61.43 1,150.00 34.04 31.89 19.49 10.82 -3,924.59 -
EY 1.63 0.09 2.94 3.14 5.13 9.24 -0.03 -
DY 0.00 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.96 0.88 1.06 0.67 0.59 0.53 0.53 48.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 27/11/12 28/08/12 25/05/12 28/02/12 25/11/11 -
Price 1.35 1.16 0.98 1.03 0.77 0.73 0.68 -
P/RPS 11.27 11.76 6.15 4.86 3.00 1.77 5.87 54.41%
P/EPS 64.29 1,160.00 31.47 38.64 19.74 11.97 -4,236.07 -
EY 1.56 0.09 3.18 2.59 5.06 8.36 -0.02 -
DY 0.00 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 1.01 0.89 0.98 0.81 0.60 0.59 0.57 46.37%

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