[LBICAP] QoQ 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- -6.09%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
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 4,080 3,546 4,176 10,534 13,840 6,056 11,662 -50.44%
PBT 725 503 -3,359 1,697 1,943 10,524 687 3.66%
Tax -94 -108 0 -339 -486 -175 -497 -67.15%
NP 631 395 -3,359 1,358 1,457 10,349 190 123.08%
-
NP to SH 631 346 -3,310 1,327 1,413 10,374 230 96.33%
-
Tax Rate 12.97% 21.47% - 19.98% 25.01% 1.66% 72.34% -
Total Cost 3,449 3,151 7,535 9,176 12,383 -4,293 11,472 -55.22%
-
Net Worth 137,672 68,623 71,468 74,263 76,563 75,209 59,799 74.62%
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 137,672 68,623 71,468 74,263 76,563 75,209 59,799 74.62%
NOSH 114,727 57,666 60,566 60,871 62,246 62,156 57,499 58.69%
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 15.47% 11.14% -80.44% 12.89% 10.53% 170.89% 1.63% -
ROE 0.46% 0.50% -4.63% 1.79% 1.85% 13.79% 0.38% -
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 3.56 6.15 6.89 17.31 22.23 9.74 20.28 -68.74%
EPS 0.55 0.60 -5.40 2.18 2.27 16.69 0.40 23.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.18 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 3.59 3.12 3.68 9.28 12.19 5.33 10.27 -50.47%
EPS 0.56 0.30 -2.92 1.17 1.24 9.14 0.20 99.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2128 0.6045 0.6296 0.6542 0.6745 0.6625 0.5268 74.61%
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 17.43 10.90 10.30 3.93 3.06 7.29 3.45 195.30%
P/EPS 112.73 111.67 -12.99 31.19 29.96 4.25 175.00 -25.47%
EY 0.89 0.90 -7.70 3.21 3.34 23.51 0.57 34.69%
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 17.43 10.08 9.14 4.05 3.19 6.98 3.40 198.20%
P/EPS 112.73 103.33 -11.53 32.11 31.28 4.07 172.50 -24.75%
EY 0.89 0.97 -8.67 3.11 3.20 24.54 0.58 33.14%
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