[LBICAP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 69.24%
YoY- -48.28%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,056 58,848 47,186 34,762 19,017 78,770 65,222 -79.52%
PBT 10,524 6,054 5,380 3,018 1,767 9,307 8,143 18.66%
Tax -175 -1,831 -1,317 -762 -399 -2,590 -2,208 -81.57%
NP 10,349 4,223 4,063 2,256 1,368 6,717 5,935 44.92%
-
NP to SH 10,374 4,060 4,060 2,261 1,336 6,531 5,715 48.85%
-
Tax Rate 1.66% 30.24% 24.48% 25.25% 22.58% 27.83% 27.12% -
Total Cost -4,293 54,625 43,123 32,506 17,649 72,053 59,287 -
-
Net Worth 75,209 62,883 63,020 63,111 62,510 61,172 61,451 14.43%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 1,853 - -
Div Payout % - - - - - 28.38% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 75,209 62,883 63,020 63,111 62,510 61,172 61,451 14.43%
NOSH 62,156 60,464 60,597 61,273 61,284 61,790 61,451 0.76%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 170.89% 7.18% 8.61% 6.49% 7.19% 8.53% 9.10% -
ROE 13.79% 6.46% 6.44% 3.58% 2.14% 10.68% 9.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.74 97.33 77.87 56.73 31.03 127.48 106.14 -79.68%
EPS 16.69 6.97 6.70 3.69 2.18 10.50 9.30 47.73%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.21 1.04 1.04 1.03 1.02 0.99 1.00 13.56%
Adjusted Per Share Value based on latest NOSH - 63,793
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.33 51.84 41.57 30.62 16.75 69.39 57.46 -79.53%
EPS 9.14 3.58 3.58 1.99 1.18 5.75 5.03 48.96%
DPS 0.00 0.00 0.00 0.00 0.00 1.63 0.00 -
NAPS 0.6625 0.554 0.5552 0.556 0.5507 0.5389 0.5413 14.43%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.71 0.70 0.64 0.60 0.55 0.55 0.61 -
P/RPS 7.29 0.72 0.82 1.06 1.77 0.43 0.57 447.74%
P/EPS 4.25 10.42 9.55 16.26 25.23 5.20 6.56 -25.14%
EY 23.51 9.59 10.47 6.15 3.96 19.22 15.25 33.48%
DY 0.00 0.00 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.59 0.67 0.62 0.58 0.54 0.56 0.61 -2.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 23/02/10 23/11/09 24/08/09 29/05/09 23/02/09 12/11/08 -
Price 0.68 0.69 0.65 0.60 0.62 0.75 0.53 -
P/RPS 6.98 0.71 0.83 1.06 2.00 0.59 0.50 480.70%
P/EPS 4.07 10.28 9.70 16.26 28.44 7.10 5.70 -20.12%
EY 24.54 9.73 10.31 6.15 3.52 14.09 17.55 25.07%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.56 0.66 0.63 0.58 0.61 0.76 0.53 3.74%

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