[LBICAP] QoQ 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- 7.99%
YoY- 21040.0%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,835 7,634 4,637 10,711 15,403 15,908 25,540 -47.10%
PBT 3,768 1,888 -23 2,733 2,584 3,287 5,307 -20.42%
Tax -900 -550 65 -639 -645 -869 -1,513 -29.29%
NP 2,868 1,338 42 2,094 1,939 2,418 3,794 -17.03%
-
NP to SH 2,868 1,338 47 2,094 1,939 2,418 3,788 -16.94%
-
Tax Rate 23.89% 29.13% - 23.38% 24.96% 26.44% 28.51% -
Total Cost 6,967 6,296 4,595 8,617 13,464 13,490 21,746 -53.21%
-
Net Worth 86,040 85,377 61,569 67,235 92,382 79,359 77,001 7.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,117 - - - - 3,099 - -
Div Payout % 108.70% - - - - 128.21% - -
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 86,040 85,377 61,569 67,235 92,382 79,359 77,001 7.68%
NOSH 62,347 63,714 46,999 67,235 72,741 61,999 62,098 0.26%
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 29.16% 17.53% 0.91% 19.55% 12.59% 15.20% 14.86% -
ROE 3.33% 1.57% 0.08% 3.11% 2.10% 3.05% 4.92% -
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 15.77 11.98 9.87 15.93 21.17 25.66 41.13 -47.25%
EPS 4.60 2.10 0.10 3.10 3.10 3.90 6.10 -17.16%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 0.00 -
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 8.66 6.72 4.08 9.44 13.57 14.01 22.50 -47.11%
EPS 2.53 1.18 0.04 1.84 1.71 2.13 3.34 -16.91%
DPS 2.75 0.00 0.00 0.00 0.00 2.73 0.00 -
NAPS 0.7579 0.7521 0.5424 0.5923 0.8138 0.6991 0.6783 7.68%
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 7.99 10.77 11.66 6.65 4.01 2.96 1.60 192.44%
P/EPS 27.39 61.43 1,150.00 34.04 31.89 19.49 10.82 85.84%
EY 3.65 1.63 0.09 2.94 3.14 5.13 9.24 -46.19%
DY 3.97 0.00 0.00 0.00 0.00 6.58 0.00 -
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 7.86 11.27 11.76 6.15 4.86 3.00 1.77 170.41%
P/EPS 26.96 64.29 1,160.00 31.47 38.64 19.74 11.97 71.90%
EY 3.71 1.56 0.09 3.18 2.59 5.06 8.36 -41.84%
DY 4.03 0.00 0.00 0.00 0.00 6.49 0.00 -
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