[LBICAP] YoY Annualized 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- -11.15%
YoY- 339.82%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 130,202 70,256 34,938 62,622 15,252 39,792 69,524 11.01%
PBT 39,662 23,856 11,312 11,622 2,456 24,934 6,036 36.83%
Tax -10,620 -6,730 -2,900 -3,028 -404 -1,322 -1,524 38.18%
NP 29,042 17,126 8,412 8,594 2,052 23,612 4,512 36.36%
-
NP to SH 29,042 17,126 8,412 8,594 1,954 23,574 4,522 36.31%
-
Tax Rate 26.78% 28.21% 25.64% 26.05% 16.45% 5.30% 25.25% -
Total Cost 101,160 53,130 26,526 54,028 13,200 16,180 65,012 7.64%
-
Net Worth 121,741 103,979 86,631 85,458 102,842 76,425 63,111 11.56%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 6,796 6,277 6,728 - - - -
Div Payout % - 39.68% 74.63% 78.30% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 121,741 103,979 86,631 85,458 102,842 76,425 63,111 11.56%
NOSH 73,338 67,960 62,776 67,289 85,701 62,134 61,273 3.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.31% 24.38% 24.08% 13.72% 13.45% 59.34% 6.49% -
ROE 23.86% 16.47% 9.71% 10.06% 1.90% 30.85% 7.17% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 177.54 103.38 55.65 93.06 17.80 64.04 113.46 7.74%
EPS 39.60 25.20 13.40 13.80 2.28 37.94 7.38 32.29%
DPS 0.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.66 1.53 1.38 1.27 1.20 1.23 1.03 8.27%
Adjusted Per Share Value based on latest NOSH - 72,741
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 113.31 61.14 30.41 54.50 13.27 34.63 60.50 11.01%
EPS 25.27 14.90 7.32 7.48 1.70 20.52 3.94 36.28%
DPS 0.00 5.91 5.46 5.86 0.00 0.00 0.00 -
NAPS 1.0595 0.9049 0.7539 0.7437 0.895 0.6651 0.5492 11.56%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.34 1.40 1.26 0.85 0.62 0.68 0.60 -
P/RPS 0.75 1.35 2.26 0.91 3.48 1.06 0.53 5.95%
P/EPS 3.38 5.56 9.40 6.66 27.19 1.79 8.13 -13.60%
EY 29.55 18.00 10.63 15.03 3.68 55.79 12.30 15.72%
DY 0.00 7.14 7.94 11.76 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 0.91 0.67 0.52 0.55 0.58 5.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 23/08/10 24/08/09 -
Price 1.30 1.42 1.24 1.03 0.62 0.71 0.60 -
P/RPS 0.73 1.37 2.23 1.11 3.48 1.11 0.53 5.47%
P/EPS 3.28 5.63 9.25 8.06 27.19 1.87 8.13 -14.03%
EY 30.46 17.75 10.81 12.40 3.68 53.44 12.30 16.30%
DY 0.00 7.04 8.06 9.71 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.90 0.81 0.52 0.58 0.58 5.05%

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