[LBICAP] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 69.24%
YoY- -48.28%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 31,311 7,626 19,896 34,762 45,550 24,347 46,383 -6.33%
PBT 5,811 1,228 12,467 3,018 6,000 2,351 4,657 3.75%
Tax -1,514 -202 -661 -762 -1,503 -792 261 -
NP 4,297 1,026 11,806 2,256 4,497 1,559 4,918 -2.22%
-
NP to SH 4,297 977 11,787 2,261 4,372 1,567 4,918 -2.22%
-
Tax Rate 26.05% 16.45% 5.30% 25.25% 25.05% 33.69% -5.60% -
Total Cost 27,014 6,600 8,090 32,506 41,053 22,788 41,465 -6.88%
-
Net Worth 85,458 102,842 76,425 63,111 60,345 55,158 52,292 8.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,364 - - - - - - -
Div Payout % 78.30% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 85,458 102,842 76,425 63,111 60,345 55,158 52,292 8.52%
NOSH 67,289 85,701 62,134 61,273 61,577 62,680 62,253 1.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.72% 13.45% 59.34% 6.49% 9.87% 6.40% 10.60% -
ROE 5.03% 0.95% 15.42% 3.58% 7.24% 2.84% 9.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 46.53 8.90 32.02 56.73 73.97 38.84 74.51 -7.54%
EPS 6.90 1.14 18.97 3.69 7.10 2.50 7.90 -2.22%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.23 1.03 0.98 0.88 0.84 7.12%
Adjusted Per Share Value based on latest NOSH - 63,793
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.58 6.72 17.53 30.62 40.13 21.45 40.86 -6.33%
EPS 3.79 0.86 10.38 1.99 3.85 1.38 4.33 -2.19%
DPS 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7528 0.906 0.6733 0.556 0.5316 0.4859 0.4607 8.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.85 0.62 0.68 0.60 0.62 0.71 0.54 -
P/RPS 1.83 6.97 2.12 1.06 0.84 1.83 0.72 16.80%
P/EPS 13.31 54.39 3.58 16.26 8.73 28.40 6.84 11.72%
EY 7.51 1.84 27.90 6.15 11.45 3.52 14.63 -10.50%
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.55 0.58 0.63 0.81 0.64 0.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 23/08/10 24/08/09 14/08/08 28/08/07 28/08/06 -
Price 1.03 0.62 0.71 0.60 0.66 0.69 0.55 -
P/RPS 2.21 6.97 2.22 1.06 0.89 1.78 0.74 19.98%
P/EPS 16.13 54.39 3.74 16.26 9.30 27.60 6.96 15.02%
EY 6.20 1.84 26.72 6.15 10.76 3.62 14.36 -13.05%
DY 4.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.58 0.58 0.67 0.78 0.65 3.73%

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