[LBICAP] YoY Cumulative 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- 77.71%
YoY- 339.82%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 65,101 35,128 17,469 31,311 7,626 19,896 34,762 11.01%
PBT 19,831 11,928 5,656 5,811 1,228 12,467 3,018 36.83%
Tax -5,310 -3,365 -1,450 -1,514 -202 -661 -762 38.18%
NP 14,521 8,563 4,206 4,297 1,026 11,806 2,256 36.36%
-
NP to SH 14,521 8,563 4,206 4,297 977 11,787 2,261 36.31%
-
Tax Rate 26.78% 28.21% 25.64% 26.05% 16.45% 5.30% 25.25% -
Total Cost 50,580 26,565 13,263 27,014 6,600 8,090 32,506 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 - 3,398 3,138 3,364 - - - -
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 11.93% 8.24% 4.86% 5.03% 0.95% 15.42% 3.58% -
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 88.77 51.69 27.83 46.53 8.90 32.02 56.73 7.74%
EPS 19.80 12.60 6.70 6.90 1.14 18.97 3.69 32.29%
DPS 0.00 5.00 5.00 5.00 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 56.65 30.57 15.20 27.25 6.64 17.31 30.25 11.01%
EPS 12.64 7.45 3.66 3.74 0.85 10.26 1.97 36.29%
DPS 0.00 2.96 2.73 2.93 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 1.51 2.71 4.53 1.83 6.97 2.12 1.06 6.07%
P/EPS 6.77 11.11 18.81 13.31 54.39 3.58 16.26 -13.58%
EY 14.78 9.00 5.32 7.51 1.84 27.90 6.15 15.72%
DY 0.00 3.57 3.97 5.88 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 1.46 2.75 4.46 2.21 6.97 2.22 1.06 5.47%
P/EPS 6.57 11.27 18.51 16.13 54.39 3.74 16.26 -14.01%
EY 15.23 8.87 5.40 6.20 1.84 26.72 6.15 16.30%
DY 0.00 3.52 4.03 4.85 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