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

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 37.42%
YoY- 119.19%
Quarter Report
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 7,439 42,545 89,968 62,707 32,817 64,067 22,336 -16.72%
PBT 622 24,921 22,410 19,741 8,366 11,558 -434 -
Tax -818 -2,125 -6,528 -5,829 -2,024 -3,417 -541 7.12%
NP -196 22,796 15,882 13,912 6,342 8,141 -975 -23.44%
-
NP to SH -194 22,796 15,882 13,912 6,347 8,135 -1,006 -23.97%
-
Tax Rate 131.51% 8.53% 29.13% 29.53% 24.19% 29.56% - -
Total Cost 7,635 19,749 74,086 48,795 26,475 55,926 23,311 -16.96%
-
Net Worth 118,620 125,993 121,787 103,915 86,040 92,382 114,727 0.55%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,063 8,449 - - 3,117 3,099 - -
Div Payout % 0.00% 37.07% - - 49.12% 38.11% - -
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 92,382 114,727 0.55%
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 -2.63% 53.58% 17.65% 22.19% 19.33% 12.71% -4.37% -
ROE -0.16% 18.09% 13.04% 13.39% 7.38% 8.81% -0.88% -
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 10.16 60.78 122.63 92.33 52.64 88.07 19.47 -10.26%
EPS -0.26 32.57 21.65 20.48 10.18 11.18 -0.88 -18.37%
DPS 6.92 12.07 0.00 0.00 5.00 4.26 0.00 -
NAPS 1.62 1.80 1.66 1.53 1.38 1.27 1.00 8.36%
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 6.47 37.03 78.30 54.57 28.56 55.75 19.44 -16.73%
EPS -0.17 19.84 13.82 12.11 5.52 7.08 -0.88 -23.94%
DPS 4.41 7.35 0.00 0.00 2.71 2.70 0.00 -
NAPS 1.0323 1.0965 1.0599 0.9043 0.7488 0.804 0.9984 0.55%
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 11.61 2.27 1.09 1.52 2.39 0.97 3.18 24.06%
P/EPS -445.37 4.24 6.19 6.83 12.38 7.60 -70.71 35.85%
EY -0.22 23.60 16.16 14.63 8.08 13.16 -1.41 -26.60%
DY 5.86 8.75 0.00 0.00 3.97 5.01 0.00 -
P/NAPS 0.73 0.77 0.81 0.92 0.91 0.67 0.62 2.75%
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 11.02 2.25 1.06 1.54 2.36 1.17 3.18 22.99%
P/EPS -422.73 4.21 6.01 6.93 12.18 9.21 -70.71 34.68%
EY -0.24 23.77 16.65 14.42 8.21 10.86 -1.41 -25.53%
DY 6.17 8.81 0.00 0.00 4.03 4.14 0.00 -
P/NAPS 0.69 0.76 0.78 0.93 0.90 0.81 0.62 1.79%

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