[LBICAP] YoY Annualized Quarter 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- 922.07%
YoY- 676.5%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,536 63,632 14,184 24,224 76,068 78,452 43,244 -5.62%
PBT 7,552 13,148 2,012 42,096 7,068 8,256 1,728 27.83%
Tax -2,200 -3,476 -432 -700 -1,596 -2,344 -820 17.86%
NP 5,352 9,672 1,580 41,396 5,472 5,912 908 34.36%
-
NP to SH 5,352 9,672 1,384 41,496 5,344 5,756 924 33.97%
-
Tax Rate 29.13% 26.44% 21.47% 1.66% 22.58% 28.39% 47.45% -
Total Cost 25,184 53,960 12,604 -17,172 70,596 72,540 42,336 -8.28%
-
Net Worth 85,377 79,359 68,623 75,209 62,510 58,185 49,664 9.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 12,399 - - - - - -
Div Payout % - 128.21% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 85,377 79,359 68,623 75,209 62,510 58,185 49,664 9.44%
NOSH 63,714 61,999 57,666 62,156 61,284 62,565 57,749 1.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.53% 15.20% 11.14% 170.89% 7.19% 7.54% 2.10% -
ROE 6.27% 12.19% 2.02% 55.17% 8.55% 9.89% 1.86% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.93 102.63 24.60 38.97 124.12 125.39 74.88 -7.15%
EPS 8.40 15.60 2.40 66.76 8.72 9.20 1.60 31.80%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.28 1.19 1.21 1.02 0.93 0.86 7.66%
Adjusted Per Share Value based on latest NOSH - 62,156
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.57 55.38 12.34 21.08 66.20 68.27 37.63 -5.63%
EPS 4.66 8.42 1.20 36.11 4.65 5.01 0.80 34.10%
DPS 0.00 10.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.743 0.6906 0.5972 0.6545 0.544 0.5064 0.4322 9.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.29 0.76 0.67 0.71 0.55 0.63 0.75 -
P/RPS 2.69 0.74 2.72 1.82 0.44 0.50 1.00 17.91%
P/EPS 15.36 4.87 27.92 1.06 6.31 6.85 46.88 -16.95%
EY 6.51 20.53 3.58 94.03 15.85 14.60 2.13 20.44%
DY 0.00 26.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.59 0.56 0.59 0.54 0.68 0.87 1.65%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 27/05/11 18/05/10 29/05/09 16/05/08 28/05/07 -
Price 1.35 0.77 0.62 0.68 0.62 0.57 0.68 -
P/RPS 2.82 0.75 2.52 1.74 0.50 0.45 0.91 20.72%
P/EPS 16.07 4.94 25.83 1.02 7.11 6.20 42.50 -14.95%
EY 6.22 20.26 3.87 98.18 14.06 16.14 2.35 17.59%
DY 0.00 25.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.60 0.52 0.56 0.61 0.61 0.79 4.17%

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