[LBICAP] YoY Cumulative 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- -80.2%
YoY- -44.67%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 10,275 22,605 10,016 7,634 15,908 3,546 6,056 9.20%
PBT 1,523 6,519 2,880 1,888 3,287 503 10,524 -27.52%
Tax -465 -1,809 -973 -550 -869 -108 -175 17.67%
NP 1,058 4,710 1,907 1,338 2,418 395 10,349 -31.59%
-
NP to SH 1,058 4,710 1,907 1,338 2,418 346 10,374 -31.62%
-
Tax Rate 30.53% 27.75% 33.78% 29.13% 26.44% 21.47% 1.66% -
Total Cost 9,217 17,895 8,109 6,296 13,490 3,151 -4,293 -
-
Net Worth 110,737 114,070 94,034 85,377 79,359 68,623 75,209 6.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 3,099 - - -
Div Payout % - - - - 128.21% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 110,737 114,070 94,034 85,377 79,359 68,623 75,209 6.65%
NOSH 70,533 73,593 65,758 63,714 61,999 57,666 62,156 2.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.30% 20.84% 19.04% 17.53% 15.20% 11.14% 170.89% -
ROE 0.96% 4.13% 2.03% 1.57% 3.05% 0.50% 13.79% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.57 30.72 15.23 11.98 25.66 6.15 9.74 6.93%
EPS 1.50 6.40 2.90 2.10 3.90 0.60 16.69 -33.04%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.57 1.55 1.43 1.34 1.28 1.19 1.21 4.43%
Adjusted Per Share Value based on latest NOSH - 63,714
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.94 19.67 8.72 6.64 13.84 3.09 5.27 9.19%
EPS 0.92 4.10 1.66 1.16 2.10 0.30 9.03 -31.63%
DPS 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 0.9637 0.9927 0.8183 0.743 0.6906 0.5972 0.6545 6.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.38 1.29 1.47 1.29 0.76 0.67 0.71 -
P/RPS 9.47 4.20 9.65 10.77 2.96 10.90 7.29 4.45%
P/EPS 92.00 20.16 50.69 61.43 19.49 111.67 4.25 66.86%
EY 1.09 4.96 1.97 1.63 5.13 0.90 23.51 -40.03%
DY 0.00 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.88 0.83 1.03 0.96 0.59 0.56 0.59 6.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 29/05/14 29/05/13 25/05/12 27/05/11 18/05/10 -
Price 1.34 1.35 1.44 1.35 0.77 0.62 0.68 -
P/RPS 9.20 4.40 9.45 11.27 3.00 10.08 6.98 4.70%
P/EPS 89.33 21.09 49.66 64.29 19.74 103.33 4.07 67.24%
EY 1.12 4.74 2.01 1.56 5.06 0.97 24.54 -40.19%
DY 0.00 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.85 0.87 1.01 1.01 0.60 0.52 0.56 7.19%

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