[LBICAP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.71%
YoY- -28.96%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 39,792 24,224 58,848 62,914 69,524 76,068 78,770 -36.64%
PBT 24,934 42,096 6,054 7,173 6,036 7,068 9,307 93.24%
Tax -1,322 -700 -1,831 -1,756 -1,524 -1,596 -2,590 -36.20%
NP 23,612 41,396 4,223 5,417 4,512 5,472 6,717 131.72%
-
NP to SH 23,574 41,496 4,060 5,413 4,522 5,344 6,531 135.86%
-
Tax Rate 5.30% 1.66% 30.24% 24.48% 25.25% 22.58% 27.83% -
Total Cost 16,180 -17,172 54,625 57,497 65,012 70,596 72,053 -63.15%
-
Net Worth 76,425 75,209 62,883 63,020 63,111 62,510 61,172 16.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 1,853 -
Div Payout % - - - - - - 28.38% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,425 75,209 62,883 63,020 63,111 62,510 61,172 16.04%
NOSH 62,134 62,156 60,464 60,597 61,273 61,284 61,790 0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 59.34% 170.89% 7.18% 8.61% 6.49% 7.19% 8.53% -
ROE 30.85% 55.17% 6.46% 8.59% 7.17% 8.55% 10.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.04 38.97 97.33 103.82 113.46 124.12 127.48 -36.88%
EPS 37.94 66.76 6.97 8.93 7.38 8.72 10.50 136.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.23 1.21 1.04 1.04 1.03 1.02 0.99 15.61%
Adjusted Per Share Value based on latest NOSH - 60,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.05 21.34 51.84 55.42 61.25 67.01 69.39 -36.65%
EPS 20.77 36.55 3.58 4.77 3.98 4.71 5.75 135.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
NAPS 0.6733 0.6625 0.554 0.5552 0.556 0.5507 0.5389 16.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.68 0.71 0.70 0.64 0.60 0.55 0.55 -
P/RPS 1.06 1.82 0.72 0.62 0.53 0.44 0.43 82.78%
P/EPS 1.79 1.06 10.42 7.16 8.13 6.31 5.20 -50.97%
EY 55.79 94.03 9.59 13.96 12.30 15.85 19.22 103.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.55 0.59 0.67 0.62 0.58 0.54 0.56 -1.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 18/05/10 23/02/10 23/11/09 24/08/09 29/05/09 23/02/09 -
Price 0.71 0.68 0.69 0.65 0.60 0.62 0.75 -
P/RPS 1.11 1.74 0.71 0.63 0.53 0.50 0.59 52.57%
P/EPS 1.87 1.02 10.28 7.28 8.13 7.11 7.10 -59.01%
EY 53.44 98.18 9.73 13.74 12.30 14.06 14.09 143.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.58 0.56 0.66 0.63 0.58 0.61 0.76 -16.53%

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