[LBICAP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -36.54%
YoY- 36.66%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 84,300 59,995 45,048 46,659 40,382 34,606 58,848 6.17%
PBT 21,898 14,487 13,469 8,581 6,915 10,805 6,066 23.84%
Tax -6,268 -4,583 -3,914 -2,088 -2,105 -1,000 -1,814 22.94%
NP 15,630 9,904 9,555 6,493 4,810 9,805 4,252 24.21%
-
NP to SH 15,630 9,904 9,555 6,498 4,755 9,804 4,290 24.03%
-
Tax Rate 28.62% 31.64% 29.06% 24.33% 30.44% 9.25% 29.90% -
Total Cost 68,670 50,091 35,493 40,166 35,572 24,801 54,596 3.89%
-
Net Worth 114,308 101,308 88,655 61,569 77,001 71,468 59,799 11.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,550 - 3,117 3,099 - - - -
Div Payout % 22.71% - 32.63% 47.71% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 114,308 101,308 88,655 61,569 77,001 71,468 59,799 11.39%
NOSH 72,807 68,451 62,433 46,999 62,098 60,566 57,499 4.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.54% 16.51% 21.21% 13.92% 11.91% 28.33% 7.23% -
ROE 13.67% 9.78% 10.78% 10.55% 6.18% 13.72% 7.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 115.78 87.65 72.15 99.27 65.03 57.14 102.34 2.07%
EPS 21.47 14.47 15.30 13.83 7.66 16.19 7.46 19.25%
DPS 4.88 0.00 4.99 6.60 0.00 0.00 0.00 -
NAPS 1.57 1.48 1.42 1.31 1.24 1.18 1.04 7.10%
Adjusted Per Share Value based on latest NOSH - 46,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 74.36 52.92 39.74 41.16 35.62 30.53 51.91 6.17%
EPS 13.79 8.74 8.43 5.73 4.19 8.65 3.78 24.06%
DPS 3.13 0.00 2.75 2.73 0.00 0.00 0.00 -
NAPS 1.0083 0.8937 0.782 0.5431 0.6792 0.6304 0.5275 11.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.39 1.21 1.36 1.15 0.66 0.71 0.70 -
P/RPS 1.20 1.38 1.88 1.16 1.01 1.24 0.68 9.92%
P/EPS 6.47 8.36 8.89 8.32 8.62 4.39 9.38 -5.99%
EY 15.44 11.96 11.25 12.02 11.60 22.80 10.66 6.36%
DY 3.51 0.00 3.67 5.74 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.96 0.88 0.53 0.60 0.67 4.84%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 23/02/10 -
Price 1.36 1.28 1.39 1.16 0.73 0.63 0.69 -
P/RPS 1.17 1.46 1.93 1.17 1.12 1.10 0.67 9.73%
P/EPS 6.34 8.85 9.08 8.39 9.53 3.89 9.25 -6.09%
EY 15.78 11.30 11.01 11.92 10.49 25.69 10.81 6.50%
DY 3.59 0.00 3.59 5.69 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 0.98 0.89 0.59 0.53 0.66 4.70%

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