[LBICAP] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 249.03%
YoY- 132.08%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,794 13,071 42,496 25,112 9,835 15,403 4,080 -12.78%
PBT 158 21,351 13,332 9,048 3,768 2,584 725 -22.40%
Tax -120 -702 -3,501 -2,392 -900 -645 -94 4.15%
NP 38 20,649 9,831 6,656 2,868 1,939 631 -37.36%
-
NP to SH 38 20,649 9,831 6,656 2,868 1,939 631 -37.36%
-
Tax Rate 75.95% 3.29% 26.26% 26.44% 23.89% 24.96% 12.97% -
Total Cost 1,756 -7,578 32,665 18,456 6,967 13,464 3,449 -10.63%
-
Net Worth 118,620 125,993 121,787 103,915 86,040 92,382 137,672 -2.44%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 4,899 - 3,395 3,117 - - -
Div Payout % - 23.73% - 51.02% 108.70% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 118,620 125,993 121,787 103,915 86,040 92,382 137,672 -2.44%
NOSH 80,589 69,996 73,365 67,918 62,347 72,741 114,727 -5.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.12% 157.98% 23.13% 26.51% 29.16% 12.59% 15.47% -
ROE 0.03% 16.39% 8.07% 6.41% 3.33% 2.10% 0.46% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.45 18.67 57.92 36.97 15.77 21.17 3.56 -6.03%
EPS 0.00 29.50 13.40 9.80 4.60 3.10 0.55 -
DPS 0.00 7.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.62 1.80 1.66 1.53 1.38 1.27 1.20 5.12%
Adjusted Per Share Value based on latest NOSH - 67,918
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.58 11.51 37.44 22.12 8.66 13.57 3.59 -12.77%
EPS 0.03 18.19 8.66 5.86 2.53 1.71 0.56 -38.57%
DPS 0.00 4.32 0.00 2.99 2.75 0.00 0.00 -
NAPS 1.045 1.1099 1.0729 0.9154 0.7579 0.8138 1.2128 -2.44%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.18 1.38 1.34 1.40 1.26 0.85 0.62 -
P/RPS 48.16 7.39 2.31 3.79 7.99 4.01 17.43 18.43%
P/EPS 2,273.75 4.68 10.00 14.29 27.39 31.89 112.73 64.91%
EY 0.04 21.38 10.00 7.00 3.65 3.14 0.89 -40.34%
DY 0.00 5.07 0.00 3.57 3.97 0.00 0.00 -
P/NAPS 0.73 0.77 0.81 0.92 0.91 0.67 0.52 5.81%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 26/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 1.12 1.37 1.30 1.42 1.24 1.03 0.62 -
P/RPS 45.71 7.34 2.24 3.84 7.86 4.86 17.43 17.41%
P/EPS 2,158.14 4.64 9.70 14.49 26.96 38.64 112.73 63.48%
EY 0.05 21.53 10.31 6.90 3.71 2.59 0.89 -38.08%
DY 0.00 5.11 0.00 3.52 4.03 0.00 0.00 -
P/NAPS 0.69 0.76 0.78 0.93 0.90 0.81 0.52 4.82%

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