[LBICAP] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -102.28%
YoY- -101.68%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 47,430 38,385 52,744 32,096 45,887 78,174 64,384 -4.96%
PBT 14,461 7,182 9,699 784 14,823 9,010 8,722 8.78%
Tax -4,337 -1,769 -2,866 -933 -1,590 -2,446 -2,444 10.02%
NP 10,124 5,413 6,833 -149 13,233 6,564 6,278 8.28%
-
NP to SH 10,124 5,418 6,827 -224 13,328 6,385 6,212 8.47%
-
Tax Rate 29.99% 24.63% 29.55% 119.01% 10.73% 27.15% 28.02% -
Total Cost 37,306 32,972 45,911 32,245 32,654 71,610 58,106 -7.11%
-
Net Worth 94,034 63,714 79,359 68,623 75,209 62,510 58,185 8.32%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,117 - 3,099 - - 3,763 6,269 -10.98%
Div Payout % 30.79% - 45.41% - - 58.95% 100.93% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 94,034 63,714 79,359 68,623 75,209 62,510 58,185 8.32%
NOSH 65,758 63,714 61,999 57,666 62,156 61,284 62,565 0.83%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 21.35% 14.10% 12.96% -0.46% 28.84% 8.40% 9.75% -
ROE 10.77% 8.50% 8.60% -0.33% 17.72% 10.21% 10.68% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 72.13 60.25 85.07 55.66 73.82 127.56 102.91 -5.74%
EPS 15.40 8.50 11.01 -0.39 21.44 10.42 9.93 7.58%
DPS 4.74 0.00 5.00 0.00 0.00 6.14 10.00 -11.69%
NAPS 1.43 1.00 1.28 1.19 1.21 1.02 0.93 7.43%
Adjusted Per Share Value based on latest NOSH - 57,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 41.78 33.81 46.46 28.27 40.42 68.87 56.72 -4.96%
EPS 8.92 4.77 6.01 -0.20 11.74 5.62 5.47 8.48%
DPS 2.75 0.00 2.73 0.00 0.00 3.32 5.52 -10.95%
NAPS 0.8284 0.5613 0.6991 0.6045 0.6625 0.5507 0.5126 8.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.47 1.29 0.76 0.67 0.71 0.55 0.63 -
P/RPS 2.04 2.14 0.89 1.20 0.96 0.43 0.61 22.27%
P/EPS 9.55 15.17 6.90 -172.49 3.31 5.28 6.35 7.03%
EY 10.47 6.59 14.49 -0.58 30.20 18.94 15.76 -6.58%
DY 3.22 0.00 6.58 0.00 0.00 11.17 15.87 -23.33%
P/NAPS 1.03 1.29 0.59 0.56 0.59 0.54 0.68 7.16%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 25/05/12 27/05/11 18/05/10 29/05/09 16/05/08 -
Price 1.44 1.35 0.77 0.62 0.68 0.62 0.57 -
P/RPS 2.00 2.24 0.91 1.11 0.92 0.49 0.55 23.99%
P/EPS 9.35 15.88 6.99 -159.61 3.17 5.95 5.74 8.46%
EY 10.69 6.30 14.30 -0.63 31.53 16.80 17.42 -7.81%
DY 3.29 0.00 6.49 0.00 0.00 9.91 17.54 -24.33%
P/NAPS 1.01 1.35 0.60 0.52 0.56 0.61 0.61 8.76%

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