[LBICAP] YoY TTM 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- 19.16%
YoY- 908.65%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 89,968 62,707 32,817 64,067 22,336 43,982 67,982 4.77%
PBT 22,410 19,741 8,366 11,558 -434 15,516 6,324 23.46%
Tax -6,528 -5,829 -2,024 -3,417 -541 -1,713 -1,892 22.91%
NP 15,882 13,912 6,342 8,141 -975 13,803 4,432 23.69%
-
NP to SH 15,882 13,912 6,347 8,135 -1,006 13,816 4,377 23.94%
-
Tax Rate 29.13% 29.53% 24.19% 29.56% - 11.04% 29.92% -
Total Cost 74,086 48,795 26,475 55,926 23,311 30,179 63,550 2.58%
-
Net Worth 121,787 103,915 86,040 92,382 114,727 76,563 65,706 10.82%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 3,117 3,099 - - 3,763 -
Div Payout % - - 49.12% 38.11% - - 85.99% -
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 121,787 103,915 86,040 92,382 114,727 76,563 65,706 10.82%
NOSH 73,365 67,918 62,347 72,741 114,727 62,246 63,793 2.35%
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 17.65% 22.19% 19.33% 12.71% -4.37% 31.38% 6.52% -
ROE 13.04% 13.39% 7.38% 8.81% -0.88% 18.05% 6.66% -
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 122.63 92.33 52.64 88.07 19.47 70.66 106.57 2.36%
EPS 21.65 20.48 10.18 11.18 -0.88 22.20 6.86 21.10%
DPS 0.00 0.00 5.00 4.26 0.00 0.00 5.90 -
NAPS 1.66 1.53 1.38 1.27 1.00 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 79.26 55.24 28.91 56.44 19.68 38.74 59.89 4.77%
EPS 13.99 12.26 5.59 7.17 -0.89 12.17 3.86 23.92%
DPS 0.00 0.00 2.75 2.73 0.00 0.00 3.32 -
NAPS 1.0729 0.9154 0.7579 0.8138 1.0107 0.6745 0.5788 10.82%
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 1.09 1.52 2.39 0.97 3.18 0.96 0.56 11.73%
P/EPS 6.19 6.83 12.38 7.60 -70.71 3.06 8.74 -5.58%
EY 16.16 14.63 8.08 13.16 -1.41 32.64 11.44 5.92%
DY 0.00 0.00 3.97 5.01 0.00 0.00 9.83 -
P/NAPS 0.81 0.92 0.91 0.67 0.62 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 1.06 1.54 2.36 1.17 3.18 1.00 0.56 11.21%
P/EPS 6.01 6.93 12.18 9.21 -70.71 3.20 8.74 -6.04%
EY 16.65 14.42 8.21 10.86 -1.41 31.26 11.44 6.45%
DY 0.00 0.00 4.03 4.14 0.00 0.00 9.83 -
P/NAPS 0.78 0.93 0.90 0.81 0.62 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