[LBICAP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 210.68%
YoY- 108.74%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 34,606 42,092 43,982 45,887 58,848 60,734 67,982 -36.16%
PBT 10,805 14,851 15,516 14,823 6,066 6,543 6,324 42.77%
Tax -1,000 -1,497 -1,713 -1,590 -1,814 -1,742 -1,892 -34.55%
NP 9,805 13,354 13,803 13,233 4,252 4,801 4,432 69.53%
-
NP to SH 9,804 13,344 13,816 13,328 4,290 4,833 4,377 70.94%
-
Tax Rate 9.25% 10.08% 11.04% 10.73% 29.90% 26.62% 29.92% -
Total Cost 24,801 28,738 30,179 32,654 54,596 55,933 63,550 -46.50%
-
Net Worth 71,468 74,263 76,563 75,209 59,799 63,208 65,706 5.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 1,938 3,763 -
Div Payout % - - - - - 40.12% 85.99% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 71,468 74,263 76,563 75,209 59,799 63,208 65,706 5.74%
NOSH 60,566 60,871 62,246 62,156 57,499 60,777 63,793 -3.39%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 28.33% 31.73% 31.38% 28.84% 7.23% 7.90% 6.52% -
ROE 13.72% 17.97% 18.05% 17.72% 7.17% 7.65% 6.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 57.14 69.15 70.66 73.82 102.34 99.93 106.57 -33.92%
EPS 16.19 21.92 22.20 21.44 7.46 7.95 6.86 76.98%
DPS 0.00 0.00 0.00 0.00 0.00 3.19 5.90 -
NAPS 1.18 1.22 1.23 1.21 1.04 1.04 1.03 9.46%
Adjusted Per Share Value based on latest NOSH - 62,156
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.49 37.08 38.74 40.42 51.84 53.50 59.89 -36.16%
EPS 8.64 11.76 12.17 11.74 3.78 4.26 3.86 70.86%
DPS 0.00 0.00 0.00 0.00 0.00 1.71 3.32 -
NAPS 0.6296 0.6542 0.6745 0.6625 0.5268 0.5568 0.5788 5.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.68 0.68 0.71 0.70 0.64 0.60 -
P/RPS 1.24 0.98 0.96 0.96 0.68 0.64 0.56 69.63%
P/EPS 4.39 3.10 3.06 3.31 9.38 8.05 8.74 -36.73%
EY 22.80 32.24 32.64 30.20 10.66 12.43 11.44 58.17%
DY 0.00 0.00 0.00 0.00 0.00 4.98 9.83 -
P/NAPS 0.60 0.56 0.55 0.59 0.67 0.62 0.58 2.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 23/08/10 18/05/10 23/02/10 23/11/09 24/08/09 -
Price 0.63 0.70 0.71 0.68 0.69 0.65 0.60 -
P/RPS 1.10 1.01 1.00 0.92 0.67 0.65 0.56 56.65%
P/EPS 3.89 3.19 3.20 3.17 9.25 8.17 8.74 -41.61%
EY 25.69 31.32 31.26 31.53 10.81 12.23 11.44 71.23%
DY 0.00 0.00 0.00 0.00 0.00 4.91 9.83 -
P/NAPS 0.53 0.57 0.58 0.56 0.66 0.63 0.58 -5.81%

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