[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.28%
YoY- 23.72%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 47,186 34,762 19,017 78,770 65,222 45,550 19,613 79.45%
PBT 5,380 3,018 1,767 9,307 8,143 6,000 2,064 89.29%
Tax -1,317 -762 -399 -2,590 -2,208 -1,503 -586 71.49%
NP 4,063 2,256 1,368 6,717 5,935 4,497 1,478 96.11%
-
NP to SH 4,060 2,261 1,336 6,531 5,715 4,372 1,439 99.54%
-
Tax Rate 24.48% 25.25% 22.58% 27.83% 27.12% 25.05% 28.39% -
Total Cost 43,123 32,506 17,649 72,053 59,287 41,053 18,135 78.05%
-
Net Worth 63,020 63,111 62,510 61,172 61,451 60,345 58,185 5.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,853 - - - -
Div Payout % - - - 28.38% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 63,020 63,111 62,510 61,172 61,451 60,345 58,185 5.46%
NOSH 60,597 61,273 61,284 61,790 61,451 61,577 62,565 -2.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.61% 6.49% 7.19% 8.53% 9.10% 9.87% 7.54% -
ROE 6.44% 3.58% 2.14% 10.68% 9.30% 7.24% 2.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 77.87 56.73 31.03 127.48 106.14 73.97 31.35 83.30%
EPS 6.70 3.69 2.18 10.50 9.30 7.10 2.30 103.83%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.02 0.99 1.00 0.98 0.93 7.73%
Adjusted Per Share Value based on latest NOSH - 64,416
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.57 30.62 16.75 69.39 57.46 40.13 17.28 79.44%
EPS 3.58 1.99 1.18 5.75 5.03 3.85 1.27 99.42%
DPS 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
NAPS 0.5552 0.556 0.5507 0.5389 0.5413 0.5316 0.5126 5.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.60 0.55 0.55 0.61 0.62 0.63 -
P/RPS 0.82 1.06 1.77 0.43 0.57 0.84 2.01 -44.96%
P/EPS 9.55 16.26 25.23 5.20 6.56 8.73 27.39 -50.42%
EY 10.47 6.15 3.96 19.22 15.25 11.45 3.65 101.75%
DY 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.54 0.56 0.61 0.63 0.68 -5.96%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 29/05/09 23/02/09 12/11/08 14/08/08 16/05/08 -
Price 0.65 0.60 0.62 0.75 0.53 0.66 0.57 -
P/RPS 0.83 1.06 2.00 0.59 0.50 0.89 1.82 -40.72%
P/EPS 9.70 16.26 28.44 7.10 5.70 9.30 24.78 -46.45%
EY 10.31 6.15 3.52 14.09 17.55 10.76 4.04 86.63%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.61 0.76 0.53 0.67 0.61 2.17%

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