[LBICAP] QoQ TTM 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- -3.42%
YoY- 176.1%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 22,336 32,096 34,606 42,092 43,982 45,887 58,848 -47.67%
PBT -434 784 10,805 14,851 15,516 14,823 6,066 -
Tax -541 -933 -1,000 -1,497 -1,713 -1,590 -1,814 -55.46%
NP -975 -149 9,805 13,354 13,803 13,233 4,252 -
-
NP to SH -1,006 -224 9,804 13,344 13,816 13,328 4,290 -
-
Tax Rate - 119.01% 9.25% 10.08% 11.04% 10.73% 29.90% -
Total Cost 23,311 32,245 24,801 28,738 30,179 32,654 54,596 -43.38%
-
Net Worth 114,727 68,623 71,468 74,263 76,563 75,209 59,799 54.58%
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 114,727 68,623 71,468 74,263 76,563 75,209 59,799 54.58%
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 -4.37% -0.46% 28.33% 31.73% 31.38% 28.84% 7.23% -
ROE -0.88% -0.33% 13.72% 17.97% 18.05% 17.72% 7.17% -
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 19.47 55.66 57.14 69.15 70.66 73.82 102.34 -67.02%
EPS -0.88 -0.39 16.19 21.92 22.20 21.44 7.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.18 1.22 1.23 1.21 1.04 -2.58%
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 19.68 28.27 30.49 37.08 38.74 40.42 51.84 -47.66%
EPS -0.89 -0.20 8.64 11.76 12.17 11.74 3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0107 0.6045 0.6296 0.6542 0.6745 0.6625 0.5268 54.58%
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 3.18 1.20 1.24 0.98 0.96 0.96 0.68 180.43%
P/EPS -70.71 -172.49 4.39 3.10 3.06 3.31 9.38 -
EY -1.41 -0.58 22.80 32.24 32.64 30.20 10.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.60 0.56 0.55 0.59 0.67 -5.05%
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 3.18 1.11 1.10 1.01 1.00 0.92 0.67 183.23%
P/EPS -70.71 -159.61 3.89 3.19 3.20 3.17 9.25 -
EY -1.41 -0.63 25.69 31.32 31.26 31.53 10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.53 0.57 0.58 0.56 0.66 -4.09%

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