[LBICAP] QoQ 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- 2746.81%
YoY- -44.67%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,229 16,350 9,835 7,634 4,637 10,711 15,403 -18.95%
PBT 2,839 4,974 3,768 1,888 -23 2,733 2,584 6.45%
Tax -1,127 -1,337 -900 -550 65 -639 -645 44.92%
NP 1,712 3,637 2,868 1,338 42 2,094 1,939 -7.94%
-
NP to SH 1,712 3,637 2,868 1,338 47 2,094 1,939 -7.94%
-
Tax Rate 39.70% 26.88% 23.89% 29.13% - 23.38% 24.96% -
Total Cost 9,517 12,713 6,967 6,296 4,595 8,617 13,464 -20.59%
-
Net Worth 88,655 87,162 86,040 85,377 61,569 67,235 92,382 -2.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 3,117 - - - - -
Div Payout % - - 108.70% - - - - -
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 88,655 87,162 86,040 85,377 61,569 67,235 92,382 -2.70%
NOSH 62,433 62,706 62,347 63,714 46,999 67,235 72,741 -9.66%
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 15.25% 22.24% 29.16% 17.53% 0.91% 19.55% 12.59% -
ROE 1.93% 4.17% 3.33% 1.57% 0.08% 3.11% 2.10% -
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 17.99 26.07 15.77 11.98 9.87 15.93 21.17 -10.25%
EPS 3.00 5.80 4.60 2.10 0.10 3.10 3.10 -2.15%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 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 9.77 14.23 8.56 6.64 4.04 9.32 13.40 -18.94%
EPS 1.49 3.17 2.50 1.16 0.04 1.82 1.69 -8.03%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.7715 0.7585 0.7488 0.743 0.5358 0.5851 0.804 -2.70%
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 7.56 4.79 7.99 10.77 11.66 6.65 4.01 52.43%
P/EPS 49.60 21.55 27.39 61.43 1,150.00 34.04 31.89 34.13%
EY 2.02 4.64 3.65 1.63 0.09 2.94 3.14 -25.41%
DY 0.00 0.00 3.97 0.00 0.00 0.00 0.00 -
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 7.73 4.91 7.86 11.27 11.76 6.15 4.86 36.14%
P/EPS 50.69 22.07 26.96 64.29 1,160.00 31.47 38.64 19.77%
EY 1.97 4.53 3.71 1.56 0.09 3.18 2.59 -16.63%
DY 0.00 0.00 4.03 0.00 0.00 0.00 0.00 -
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