[LBICAP] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	62,707	32,817	64,067	22,336	43,982	67,982	76,785	-3.31%
YoY %	91.08%	-48.78%	186.83%	-49.22%	-35.30%	-11.46%	-	-
Horiz. %	81.67%	42.74%	83.44%	29.09%	57.28%	88.54%	100.00%	-
PBT	19,741	8,366	11,558	-434	15,516	6,324	11,013	10.21%
YoY %	135.97%	-27.62%	2,763.13%	-102.80%	145.35%	-42.58%	-	-
Horiz. %	179.25%	75.96%	104.95%	-3.94%	140.89%	57.42%	100.00%	-
Tax	-5,829	-2,024	-3,417	-541	-1,713	-1,892	-2,774	13.16%
YoY %	-187.99%	40.77%	-531.61%	68.42%	9.46%	31.80%	-	-
Horiz. %	210.13%	72.96%	123.18%	19.50%	61.75%	68.20%	100.00%	-
NP	13,912	6,342	8,141	-975	13,803	4,432	8,239	9.11%
YoY %	119.36%	-22.10%	934.97%	-107.06%	211.44%	-46.21%	-	-
Horiz. %	168.86%	76.98%	98.81%	-11.83%	167.53%	53.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,912	6,347	8,135	-1,006	13,816	4,377	8,083	9.46%
YoY %	119.19%	-21.98%	908.65%	-107.28%	215.65%	-45.85%	-	-
Horiz. %	172.11%	78.52%	100.64%	-12.45%	170.93%	54.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.53%	24.19%	29.56%	-	11.04%	29.92%	25.19%	-
YoY %	22.08%	-18.17%	0.00%	-	-63.10%	18.78%	-	-
Horiz. %	117.23%	96.03%	117.35%	-	43.83%	118.78%	100.00%	-
Total Cost	48,795	26,475	55,926	23,311	30,179	63,550	68,546	-5.50%
YoY %	84.31%	-52.66%	139.91%	-22.76%	-52.51%	-7.29%	-	-
Horiz. %	71.19%	38.62%	81.59%	34.01%	44.03%	92.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	103,915	86,040	92,382	114,727	76,563	65,706	59,882	9.61%
YoY %	20.78%	-6.86%	-19.48%	49.85%	16.52%	9.73%	-	-
Horiz. %	173.53%	143.68%	154.27%	191.59%	127.86%	109.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	3,117	3,099	-	-	3,763	6,269	-
YoY %	-	0.58%	0.00%	-	-	-39.97%	-	-
Horiz. %	-	49.72%	49.43%	-	-	60.03%	100.00%	-
Div Payout %	-	49.12%	38.11%	-	-	85.99%	77.57%	-
YoY %	-	28.89%	0.00%	-	-	10.85%	-	-
Horiz. %	-	63.32%	49.13%	-	-	110.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	103,915	86,040	92,382	114,727	76,563	65,706	59,882	9.61%
YoY %	20.78%	-6.86%	-19.48%	49.85%	16.52%	9.73%	-	-
Horiz. %	173.53%	143.68%	154.27%	191.59%	127.86%	109.73%	100.00%	-
NOSH	67,918	62,347	72,741	114,727	62,246	63,793	61,104	1.77%
YoY %	8.94%	-14.29%	-36.60%	84.31%	-2.43%	4.40%	-	-
Horiz. %	111.15%	102.03%	119.04%	187.76%	101.87%	104.40%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	22.19%	19.33%	12.71%	-4.37%	31.38%	6.52%	10.73%	-
YoY %	14.80%	52.08%	390.85%	-113.93%	381.29%	-39.24%	-	-
Horiz. %	206.80%	180.15%	118.45%	-40.73%	292.45%	60.76%	100.00%	-
ROE	13.39%	7.38%	8.81%	-0.88%	18.05%	6.66%	13.50%	-
YoY %	81.44%	-16.23%	1,101.14%	-104.88%	171.02%	-50.67%	-	-
Horiz. %	99.19%	54.67%	65.26%	-6.52%	133.70%	49.33%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	92.33	52.64	88.07	19.47	70.66	106.57	125.66	-5.00%
YoY %	75.40%	-40.23%	352.34%	-72.45%	-33.70%	-15.19%	-	-
Horiz. %	73.48%	41.89%	70.09%	15.49%	56.23%	84.81%	100.00%	-
EPS	20.48	10.18	11.18	-0.88	22.20	6.86	13.23	7.55%
YoY %	101.18%	-8.94%	1,370.45%	-103.96%	223.62%	-48.15%	-	-
Horiz. %	154.80%	76.95%	84.50%	-6.65%	167.80%	51.85%	100.00%	-
DPS	0.00	5.00	4.26	0.00	0.00	5.90	10.26	-
YoY %	0.00%	17.37%	0.00%	0.00%	0.00%	-42.50%	-	-
Horiz. %	0.00%	48.73%	41.52%	0.00%	0.00%	57.50%	100.00%	-
NAPS	1.53	1.38	1.27	1.00	1.23	1.03	0.98	7.70%
YoY %	10.87%	8.66%	27.00%	-18.70%	19.42%	5.10%	-	-
Horiz. %	156.12%	140.82%	129.59%	102.04%	125.51%	105.10%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 114,727
RPS	54.57	28.56	55.75	19.44	38.28	59.16	66.82	-3.31%
YoY %	91.07%	-48.77%	186.78%	-49.22%	-35.29%	-11.46%	-	-
Horiz. %	81.67%	42.74%	83.43%	29.09%	57.29%	88.54%	100.00%	-
EPS	12.11	5.52	7.08	-0.88	12.02	3.81	7.03	9.48%
YoY %	119.38%	-22.03%	904.55%	-107.32%	215.49%	-45.80%	-	-
Horiz. %	172.26%	78.52%	100.71%	-12.52%	170.98%	54.20%	100.00%	-
DPS	0.00	2.71	2.70	0.00	0.00	3.28	5.46	-
YoY %	0.00%	0.37%	0.00%	0.00%	0.00%	-39.93%	-	-
Horiz. %	0.00%	49.63%	49.45%	0.00%	0.00%	60.07%	100.00%	-
NAPS	0.9043	0.7488	0.804	0.9984	0.6663	0.5718	0.5211	9.61%
YoY %	20.77%	-6.87%	-19.47%	49.84%	16.53%	9.73%	-	-
Horiz. %	173.54%	143.70%	154.29%	191.59%	127.86%	109.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.40	1.26	0.85	0.62	0.68	0.60	0.62	-
P/RPS	1.52	2.39	0.97	3.18	0.96	0.56	0.49	20.75%
YoY %	-36.40%	146.39%	-69.50%	231.25%	71.43%	14.29%	-	-
Horiz. %	310.20%	487.76%	197.96%	648.98%	195.92%	114.29%	100.00%	-
P/EPS	6.83	12.38	7.60	-70.71	3.06	8.74	4.69	6.46%
YoY %	-44.83%	62.89%	110.75%	-2,410.78%	-64.99%	86.35%	-	-
Horiz. %	145.63%	263.97%	162.05%	-1,507.68%	65.25%	186.35%	100.00%	-
EY	14.63	8.08	13.16	-1.41	32.64	11.44	21.34	-6.09%
YoY %	81.06%	-38.60%	1,033.33%	-104.32%	185.31%	-46.39%	-	-
Horiz. %	68.56%	37.86%	61.67%	-6.61%	152.95%	53.61%	100.00%	-
DY	0.00	3.97	5.01	0.00	0.00	9.83	16.55	-
YoY %	0.00%	-20.76%	0.00%	0.00%	0.00%	-40.60%	-	-
Horiz. %	0.00%	23.99%	30.27%	0.00%	0.00%	59.40%	100.00%	-
P/NAPS	0.92	0.91	0.67	0.62	0.55	0.58	0.63	6.51%
YoY %	1.10%	35.82%	8.06%	12.73%	-5.17%	-7.94%	-	-
Horiz. %	146.03%	144.44%	106.35%	98.41%	87.30%	92.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	28/08/12	24/08/11	23/08/10	24/08/09	14/08/08	-
Price	1.42	1.24	1.03	0.62	0.71	0.60	0.66	-
P/RPS	1.54	2.36	1.17	3.18	1.00	0.56	0.53	19.44%
YoY %	-34.75%	101.71%	-63.21%	218.00%	78.57%	5.66%	-	-
Horiz. %	290.57%	445.28%	220.75%	600.00%	188.68%	105.66%	100.00%	-
P/EPS	6.93	12.18	9.21	-70.71	3.20	8.74	4.99	5.62%
YoY %	-43.10%	32.25%	113.03%	-2,309.69%	-63.39%	75.15%	-	-
Horiz. %	138.88%	244.09%	184.57%	-1,417.03%	64.13%	175.15%	100.00%	-
EY	14.42	8.21	10.86	-1.41	31.26	11.44	20.04	-5.33%
YoY %	75.64%	-24.40%	870.21%	-104.51%	173.25%	-42.91%	-	-
Horiz. %	71.96%	40.97%	54.19%	-7.04%	155.99%	57.09%	100.00%	-
DY	0.00	4.03	4.14	0.00	0.00	9.83	15.55	-
YoY %	0.00%	-2.66%	0.00%	0.00%	0.00%	-36.78%	-	-
Horiz. %	0.00%	25.92%	26.62%	0.00%	0.00%	63.22%	100.00%	-
P/NAPS	0.93	0.90	0.81	0.62	0.58	0.58	0.67	5.61%
YoY %	3.33%	11.11%	30.65%	6.90%	0.00%	-13.43%	-	-
Horiz. %	138.81%	134.33%	120.90%	92.54%	86.57%	86.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos