[LBICAP] YoY Annualized 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- 19.71%
YoY- -28.96%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 56,029 19,789 40,573 62,914 86,962 49,322 104,596 -9.87%
PBT 11,392 2,144 18,880 7,173 10,857 6,792 13,562 -2.86%
Tax -2,870 -789 -1,333 -1,756 -2,944 -1,806 -3,645 -3.90%
NP 8,521 1,354 17,546 5,417 7,913 4,985 9,917 -2.49%
-
NP to SH 8,521 1,289 17,480 5,413 7,620 5,012 9,917 -2.49%
-
Tax Rate 25.19% 36.80% 7.06% 24.48% 27.12% 26.59% 26.88% -
Total Cost 47,508 18,434 23,026 57,497 79,049 44,337 94,678 -10.84%
-
Net Worth 67,271 73,869 74,012 63,020 61,451 57,638 55,628 3.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,484 - - - - 4,176 4,166 1.23%
Div Payout % 52.63% - - - - 83.33% 42.02% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 67,271 73,869 74,012 63,020 61,451 57,638 55,628 3.21%
NOSH 67,271 62,075 60,666 60,597 61,451 62,650 62,504 1.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.21% 6.85% 43.25% 8.61% 9.10% 10.11% 9.48% -
ROE 12.67% 1.75% 23.62% 8.59% 12.40% 8.70% 17.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 83.29 31.88 66.88 103.82 141.51 78.73 167.34 -10.96%
EPS 9.20 0.71 28.81 8.93 12.40 8.00 15.87 -8.67%
DPS 6.67 0.00 0.00 0.00 0.00 6.67 6.67 0.00%
NAPS 1.00 1.19 1.22 1.04 1.00 0.92 0.89 1.95%
Adjusted Per Share Value based on latest NOSH - 60,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.36 17.43 35.74 55.42 76.61 43.45 92.14 -9.87%
EPS 7.51 1.14 15.40 4.77 6.71 4.42 8.74 -2.49%
DPS 3.95 0.00 0.00 0.00 0.00 3.68 3.67 1.23%
NAPS 0.5926 0.6507 0.652 0.5552 0.5413 0.5077 0.49 3.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.06 0.63 0.68 0.64 0.61 0.64 0.53 -
P/RPS 1.27 1.98 1.02 0.62 0.43 0.81 0.32 25.80%
P/EPS 8.37 30.33 2.36 7.16 4.92 8.00 3.34 16.52%
EY 11.95 3.30 42.37 13.96 20.33 12.50 29.94 -14.18%
DY 6.29 0.00 0.00 0.00 0.00 10.42 12.58 -10.90%
P/NAPS 1.06 0.53 0.56 0.62 0.61 0.70 0.60 9.93%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 22/11/10 23/11/09 12/11/08 30/11/07 27/11/06 -
Price 0.98 0.68 0.70 0.65 0.53 0.65 0.63 -
P/RPS 1.18 2.13 1.05 0.63 0.37 0.83 0.38 20.76%
P/EPS 7.74 32.74 2.43 7.28 4.27 8.13 3.97 11.75%
EY 12.93 3.05 41.16 13.74 23.40 12.31 25.19 -10.51%
DY 6.80 0.00 0.00 0.00 0.00 10.26 10.58 -7.09%
P/NAPS 0.98 0.57 0.57 0.63 0.53 0.71 0.71 5.51%

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