[LBICAP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.1%
YoY- 47.05%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 27,900 84,300 59,995 45,048 46,659 40,382 34,606 -3.52%
PBT 23,585 21,898 14,487 13,469 8,581 6,915 10,805 13.88%
Tax -1,815 -6,268 -4,583 -3,914 -2,088 -2,105 -1,000 10.43%
NP 21,770 15,630 9,904 9,555 6,493 4,810 9,805 14.20%
-
NP to SH 21,772 15,630 9,904 9,555 6,498 4,755 9,804 14.20%
-
Tax Rate 7.70% 28.62% 31.64% 29.06% 24.33% 30.44% 9.25% -
Total Cost 6,130 68,670 50,091 35,493 40,166 35,572 24,801 -20.76%
-
Net Worth 121,116 114,308 101,308 88,655 61,569 77,001 71,468 9.18%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,899 3,550 - 3,117 3,099 - - -
Div Payout % 22.50% 22.71% - 32.63% 47.71% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 121,116 114,308 101,308 88,655 61,569 77,001 71,468 9.18%
NOSH 0 72,807 68,451 62,433 46,999 62,098 60,566 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 78.03% 18.54% 16.51% 21.21% 13.92% 11.91% 28.33% -
ROE 17.98% 13.67% 9.78% 10.78% 10.55% 6.18% 13.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.39 115.78 87.65 72.15 99.27 65.03 57.14 -6.00%
EPS 30.74 21.47 14.47 15.30 13.83 7.66 16.19 11.26%
DPS 7.00 4.88 0.00 4.99 6.60 0.00 0.00 -
NAPS 1.71 1.57 1.48 1.42 1.31 1.24 1.18 6.37%
Adjusted Per Share Value based on latest NOSH - 62,433
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.28 73.36 52.21 39.20 40.61 35.14 30.12 -3.52%
EPS 18.95 13.60 8.62 8.32 5.65 4.14 8.53 14.21%
DPS 4.26 3.09 0.00 2.71 2.70 0.00 0.00 -
NAPS 1.054 0.9948 0.8816 0.7715 0.5358 0.6701 0.622 9.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.18 1.39 1.21 1.36 1.15 0.66 0.71 -
P/RPS 3.00 1.20 1.38 1.88 1.16 1.01 1.24 15.84%
P/EPS 3.84 6.47 8.36 8.89 8.32 8.62 4.39 -2.20%
EY 26.05 15.44 11.96 11.25 12.02 11.60 22.80 2.24%
DY 5.93 3.51 0.00 3.67 5.74 0.00 0.00 -
P/NAPS 0.69 0.89 0.82 0.96 0.88 0.53 0.60 2.35%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 1.18 1.36 1.28 1.39 1.16 0.73 0.63 -
P/RPS 3.00 1.17 1.46 1.93 1.17 1.12 1.10 18.18%
P/EPS 3.84 6.34 8.85 9.08 8.39 9.53 3.89 -0.21%
EY 26.05 15.78 11.30 11.01 11.92 10.49 25.69 0.23%
DY 5.93 3.59 0.00 3.59 5.69 0.00 0.00 -
P/NAPS 0.69 0.87 0.86 0.98 0.89 0.59 0.53 4.49%

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