[LBICAP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -25.85%
YoY- 222.91%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,252 14,184 34,606 40,573 39,792 24,224 58,848 -59.45%
PBT 2,456 2,012 12,300 18,880 24,934 42,096 6,054 -45.28%
Tax -404 -432 -1,043 -1,333 -1,322 -700 -1,831 -63.58%
NP 2,052 1,580 11,257 17,546 23,612 41,396 4,223 -38.27%
-
NP to SH 1,954 1,384 11,269 17,480 23,574 41,496 4,060 -38.66%
-
Tax Rate 16.45% 21.47% 8.48% 7.06% 5.30% 1.66% 30.24% -
Total Cost 13,200 12,604 23,349 23,026 16,180 -17,172 54,625 -61.30%
-
Net Worth 102,842 68,623 72,173 74,012 76,425 75,209 62,883 38.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 102,842 68,623 72,173 74,012 76,425 75,209 62,883 38.93%
NOSH 85,701 57,666 60,649 60,666 62,134 62,156 60,464 26.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.45% 11.14% 32.53% 43.25% 59.34% 170.89% 7.18% -
ROE 1.90% 2.02% 15.61% 23.62% 30.85% 55.17% 6.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.80 24.60 57.06 66.88 64.04 38.97 97.33 -67.88%
EPS 2.28 2.40 18.00 28.81 37.94 66.76 6.97 -52.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.19 1.22 1.23 1.21 1.04 10.03%
Adjusted Per Share Value based on latest NOSH - 60,871
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.27 12.34 30.12 35.31 34.63 21.08 51.21 -59.45%
EPS 1.70 1.20 9.81 15.21 20.52 36.11 3.53 -38.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.895 0.5972 0.6281 0.6441 0.6651 0.6545 0.5472 38.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.62 0.67 0.71 0.68 0.68 0.71 0.70 -
P/RPS 3.48 2.72 1.24 1.02 1.06 1.82 0.72 186.69%
P/EPS 27.19 27.92 3.82 2.36 1.79 1.06 10.42 89.87%
EY 3.68 3.58 26.17 42.37 55.79 94.03 9.59 -47.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.60 0.56 0.55 0.59 0.67 -15.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 28/02/11 22/11/10 23/08/10 18/05/10 23/02/10 -
Price 0.62 0.62 0.63 0.70 0.71 0.68 0.69 -
P/RPS 3.48 2.52 1.10 1.05 1.11 1.74 0.71 189.38%
P/EPS 27.19 25.83 3.39 2.43 1.87 1.02 10.28 91.59%
EY 3.68 3.87 29.49 41.16 53.44 98.18 9.73 -47.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.53 0.57 0.58 0.56 0.66 -14.73%

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