[LBICAP] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -49.15%
YoY- 598.84%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 22,605 10,016 7,634 15,908 3,546 6,056 19,017 2.92%
PBT 6,519 2,880 1,888 3,287 503 10,524 1,767 24.29%
Tax -1,809 -973 -550 -869 -108 -175 -399 28.63%
NP 4,710 1,907 1,338 2,418 395 10,349 1,368 22.87%
-
NP to SH 4,710 1,907 1,338 2,418 346 10,374 1,336 23.35%
-
Tax Rate 27.75% 33.78% 29.13% 26.44% 21.47% 1.66% 22.58% -
Total Cost 17,895 8,109 6,296 13,490 3,151 -4,293 17,649 0.23%
-
Net Worth 114,070 94,034 85,377 79,359 68,623 75,209 62,510 10.53%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 3,099 - - - -
Div Payout % - - - 128.21% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 114,070 94,034 85,377 79,359 68,623 75,209 62,510 10.53%
NOSH 73,593 65,758 63,714 61,999 57,666 62,156 61,284 3.09%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.84% 19.04% 17.53% 15.20% 11.14% 170.89% 7.19% -
ROE 4.13% 2.03% 1.57% 3.05% 0.50% 13.79% 2.14% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.72 15.23 11.98 25.66 6.15 9.74 31.03 -0.16%
EPS 6.40 2.90 2.10 3.90 0.60 16.69 2.18 19.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.55 1.43 1.34 1.28 1.19 1.21 1.02 7.21%
Adjusted Per Share Value based on latest NOSH - 61,999
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.67 8.72 6.64 13.84 3.09 5.27 16.55 2.91%
EPS 4.10 1.66 1.16 2.10 0.30 9.03 1.16 23.40%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 0.9927 0.8183 0.743 0.6906 0.5972 0.6545 0.544 10.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.29 1.47 1.29 0.76 0.67 0.71 0.55 -
P/RPS 4.20 9.65 10.77 2.96 10.90 7.29 1.77 15.48%
P/EPS 20.16 50.69 61.43 19.49 111.67 4.25 25.23 -3.66%
EY 4.96 1.97 1.63 5.13 0.90 23.51 3.96 3.82%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.96 0.59 0.56 0.59 0.54 7.42%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 29/05/13 25/05/12 27/05/11 18/05/10 29/05/09 -
Price 1.35 1.44 1.35 0.77 0.62 0.68 0.62 -
P/RPS 4.40 9.45 11.27 3.00 10.08 6.98 2.00 14.03%
P/EPS 21.09 49.66 64.29 19.74 103.33 4.07 28.44 -4.85%
EY 4.74 2.01 1.56 5.06 0.97 24.54 3.52 5.08%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 0.87 1.01 1.01 0.60 0.52 0.56 0.61 6.09%

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