[LBICAP] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 90.32%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 18,716 27,900 28,501 42,545 71,970 84,300 100,501 -67.35%
PBT 21,815 23,585 20,405 24,921 16,902 21,898 27,441 -14.17%
Tax -1,400 -1,815 -964 -2,125 -4,924 -6,268 -7,799 -68.14%
NP 20,415 21,770 19,441 22,796 11,978 15,630 19,642 2.60%
-
NP to SH 20,417 21,772 19,441 22,796 11,978 15,630 19,642 2.61%
-
Tax Rate 6.42% 7.70% 4.72% 8.53% 29.13% 28.62% 28.42% -
Total Cost -1,699 6,130 9,060 19,749 59,992 68,670 80,859 -
-
Net Worth 122,245 121,116 121,040 125,993 110,737 114,308 117,860 2.46%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,963 4,899 4,899 8,449 3,550 3,550 - -
Div Payout % 48.80% 22.50% 25.20% 37.07% 29.64% 22.71% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 122,245 121,116 121,040 125,993 110,737 114,308 117,860 2.46%
NOSH 79,013 0 77,786 69,996 70,533 72,807 71,000 7.38%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 109.08% 78.03% 68.21% 53.58% 16.64% 18.54% 19.54% -
ROE 16.70% 17.98% 16.06% 18.09% 10.82% 13.67% 16.67% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.87 39.39 40.26 60.78 102.04 115.78 141.55 -67.76%
EPS 28.23 30.74 27.47 32.57 16.98 21.47 27.66 1.36%
DPS 13.77 7.00 6.92 12.07 5.03 4.88 0.00 -
NAPS 1.69 1.71 1.71 1.80 1.57 1.57 1.66 1.20%
Adjusted Per Share Value based on latest NOSH - 69,996
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.29 24.28 24.80 37.03 62.63 73.36 87.46 -67.35%
EPS 17.77 18.95 16.92 19.84 10.42 13.60 17.09 2.63%
DPS 8.67 4.26 4.26 7.35 3.09 3.09 0.00 -
NAPS 1.0639 1.054 1.0534 1.0965 0.9637 0.9948 1.0257 2.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.27 1.18 1.23 1.38 1.38 1.39 1.44 -
P/RPS 4.91 3.00 3.05 2.27 1.35 1.20 1.02 184.82%
P/EPS 4.50 3.84 4.48 4.24 8.13 6.47 5.21 -9.29%
EY 22.23 26.05 22.33 23.60 12.31 15.44 19.21 10.21%
DY 10.85 5.93 5.63 8.75 3.65 3.51 0.00 -
P/NAPS 0.75 0.69 0.72 0.77 0.88 0.89 0.87 -9.41%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 27/02/17 18/11/16 26/08/16 27/05/16 29/02/16 17/11/15 -
Price 1.28 1.18 1.17 1.37 1.34 1.36 1.58 -
P/RPS 4.95 3.00 2.91 2.25 1.31 1.17 1.12 169.07%
P/EPS 4.53 3.84 4.26 4.21 7.89 6.34 5.71 -14.28%
EY 22.05 26.05 23.47 23.77 12.67 15.78 17.51 16.59%
DY 10.76 5.93 5.92 8.81 3.76 3.59 0.00 -
P/NAPS 0.76 0.69 0.68 0.76 0.85 0.87 0.95 -13.81%

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