[LBICAP] QoQ 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- 94.49%
YoY- 33.95%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
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 13,840 6,056 11,662 12,424 15,745 19,017 13,548 1.43%
PBT 1,943 10,524 687 2,362 1,250 1,767 1,164 40.84%
Tax -486 -175 -497 -555 -363 -399 -425 9.38%
NP 1,457 10,349 190 1,807 887 1,368 739 57.42%
-
NP to SH 1,413 10,374 230 1,799 925 1,336 773 49.66%
-
Tax Rate 25.01% 1.66% 72.34% 23.50% 29.04% 22.58% 36.51% -
Total Cost 12,383 -4,293 11,472 10,617 14,858 17,649 12,809 -2.23%
-
Net Worth 76,563 75,209 59,799 63,208 65,706 62,510 65,060 11.49%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 1,938 -
Div Payout % - - - - - - 250.83% -
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 76,563 75,209 59,799 63,208 65,706 62,510 65,060 11.49%
NOSH 62,246 62,156 57,499 60,777 63,793 61,284 64,416 -2.26%
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 10.53% 170.89% 1.63% 14.54% 5.63% 7.19% 5.45% -
ROE 1.85% 13.79% 0.38% 2.85% 1.41% 2.14% 1.19% -
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 22.23 9.74 20.28 20.44 24.68 31.03 21.03 3.77%
EPS 2.27 16.69 0.40 2.96 1.45 2.18 1.20 53.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.01 -
NAPS 1.23 1.21 1.04 1.04 1.03 1.02 1.01 14.08%
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 12.19 5.33 10.27 10.94 13.87 16.75 11.93 1.45%
EPS 1.24 9.14 0.20 1.58 0.81 1.18 0.68 49.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
NAPS 0.6745 0.6625 0.5268 0.5568 0.5788 0.5507 0.5731 11.50%
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 3.06 7.29 3.45 3.13 2.43 1.77 2.62 10.93%
P/EPS 29.96 4.25 175.00 21.62 41.38 25.23 45.83 -24.73%
EY 3.34 23.51 0.57 4.63 2.42 3.96 2.18 33.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.47 -
P/NAPS 0.55 0.59 0.67 0.62 0.58 0.54 0.54 1.23%
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 3.19 6.98 3.40 3.18 2.43 2.00 3.57 -7.24%
P/EPS 31.28 4.07 172.50 21.96 41.38 28.44 62.50 -37.04%
EY 3.20 24.54 0.58 4.55 2.42 3.52 1.60 58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
P/NAPS 0.58 0.56 0.66 0.63 0.58 0.61 0.74 -15.02%

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