[LBICAP] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -37.83%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,659 40,382 34,606 58,848 78,770 55,582 104,324 -12.53%
PBT 8,847 6,915 12,300 6,054 9,307 7,366 11,542 -4.33%
Tax -2,096 -2,105 -1,043 -1,831 -2,590 -2,063 -3,530 -8.31%
NP 6,751 4,810 11,257 4,223 6,717 5,303 8,012 -2.81%
-
NP to SH 6,756 4,755 11,269 4,060 6,531 5,279 8,012 -2.79%
-
Tax Rate 23.69% 30.44% 8.48% 30.24% 27.83% 28.01% 30.58% -
Total Cost 39,908 35,572 23,349 54,625 72,053 50,279 96,312 -13.64%
-
Net Worth 80,883 75,592 72,173 62,883 61,172 57,048 53,830 7.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,087 18 - - 1,853 3,134 3,129 -0.22%
Div Payout % 45.70% 0.38% - - 28.38% 59.38% 39.06% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 80,883 75,592 72,173 62,883 61,172 57,048 53,830 7.01%
NOSH 61,743 60,961 60,649 60,464 61,790 62,690 62,593 -0.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.47% 11.91% 32.53% 7.18% 8.53% 9.54% 7.68% -
ROE 8.35% 6.29% 15.61% 6.46% 10.68% 9.25% 14.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 75.57 66.24 57.06 97.33 127.48 88.66 166.67 -12.34%
EPS 10.90 7.80 18.00 6.97 10.50 8.50 12.80 -2.64%
DPS 5.00 0.03 0.00 0.00 3.00 5.00 5.00 0.00%
NAPS 1.31 1.24 1.19 1.04 0.99 0.91 0.86 7.25%
Adjusted Per Share Value based on latest NOSH - 57,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.61 35.14 30.12 51.21 68.55 48.37 90.79 -12.53%
EPS 5.88 4.14 9.81 3.53 5.68 4.59 6.97 -2.79%
DPS 2.69 0.02 0.00 0.00 1.61 2.73 2.72 -0.18%
NAPS 0.7039 0.6578 0.6281 0.5472 0.5324 0.4965 0.4685 7.01%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.15 0.66 0.71 0.70 0.55 0.62 0.63 -
P/RPS 1.52 1.00 1.24 0.72 0.43 0.70 0.38 25.96%
P/EPS 10.51 8.46 3.82 10.42 5.20 7.36 4.92 13.47%
EY 9.51 11.82 26.17 9.59 19.22 13.58 20.32 -11.87%
DY 4.35 0.05 0.00 0.00 5.45 8.06 7.94 -9.53%
P/NAPS 0.88 0.53 0.60 0.67 0.56 0.68 0.73 3.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 23/02/10 23/02/09 29/02/08 28/02/07 -
Price 1.16 0.73 0.63 0.69 0.75 0.63 0.80 -
P/RPS 1.54 1.10 1.10 0.71 0.59 0.71 0.48 21.42%
P/EPS 10.60 9.36 3.39 10.28 7.10 7.48 6.25 9.19%
EY 9.43 10.68 29.49 9.73 14.09 13.37 16.00 -8.42%
DY 4.31 0.04 0.00 0.00 4.00 7.94 6.25 -6.00%
P/NAPS 0.89 0.59 0.53 0.66 0.76 0.69 0.93 -0.72%

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