[LBICAP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 41.18%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 63,632 40,382 19,789 15,252 14,184 34,606 40,573 34.95%
PBT 13,148 6,915 2,144 2,456 2,012 12,300 18,880 -21.41%
Tax -3,476 -2,105 -789 -404 -432 -1,043 -1,333 89.34%
NP 9,672 4,810 1,354 2,052 1,580 11,257 17,546 -32.74%
-
NP to SH 9,672 4,755 1,289 1,954 1,384 11,269 17,480 -32.57%
-
Tax Rate 26.44% 30.44% 36.80% 16.45% 21.47% 8.48% 7.06% -
Total Cost 53,960 35,572 18,434 13,200 12,604 23,349 23,026 76.33%
-
Net Worth 79,359 75,592 73,869 102,842 68,623 72,173 74,012 4.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 12,399 18 - - - - - -
Div Payout % 128.21% 0.38% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 79,359 75,592 73,869 102,842 68,623 72,173 74,012 4.75%
NOSH 61,999 60,961 62,075 85,701 57,666 60,649 60,666 1.45%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.20% 11.91% 6.85% 13.45% 11.14% 32.53% 43.25% -
ROE 12.19% 6.29% 1.75% 1.90% 2.02% 15.61% 23.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 102.63 66.24 31.88 17.80 24.60 57.06 66.88 33.00%
EPS 15.60 7.80 0.71 2.28 2.40 18.00 28.81 -33.54%
DPS 20.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.19 1.20 1.19 1.19 1.22 3.24%
Adjusted Per Share Value based on latest NOSH - 114,727
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.05 35.57 17.43 13.44 12.50 30.49 35.74 34.94%
EPS 8.52 4.19 1.14 1.72 1.22 9.93 15.40 -32.58%
DPS 10.92 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6991 0.6659 0.6507 0.906 0.6045 0.6358 0.652 4.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.76 0.66 0.63 0.62 0.67 0.71 0.68 -
P/RPS 0.74 1.00 1.98 3.48 2.72 1.24 1.02 -19.24%
P/EPS 4.87 8.46 30.33 27.19 27.92 3.82 2.36 62.01%
EY 20.53 11.82 3.30 3.68 3.58 26.17 42.37 -38.28%
DY 26.32 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.53 0.52 0.56 0.60 0.56 3.53%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 25/11/11 24/08/11 27/05/11 28/02/11 22/11/10 -
Price 0.77 0.73 0.68 0.62 0.62 0.63 0.70 -
P/RPS 0.75 1.10 2.13 3.48 2.52 1.10 1.05 -20.07%
P/EPS 4.94 9.36 32.74 27.19 25.83 3.39 2.43 60.40%
EY 20.26 10.68 3.05 3.68 3.87 29.49 41.16 -37.63%
DY 25.97 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.57 0.52 0.52 0.53 0.57 3.47%

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