[LBICAP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.62%
YoY- 421.32%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 17,469 31,311 7,626 19,896 34,762 45,550 24,347 -5.37%
PBT 5,656 5,811 1,228 12,467 3,018 6,000 2,351 15.74%
Tax -1,450 -1,514 -202 -661 -762 -1,503 -792 10.59%
NP 4,206 4,297 1,026 11,806 2,256 4,497 1,559 17.97%
-
NP to SH 4,206 4,297 977 11,787 2,261 4,372 1,567 17.86%
-
Tax Rate 25.64% 26.05% 16.45% 5.30% 25.25% 25.05% 33.69% -
Total Cost 13,263 27,014 6,600 8,090 32,506 41,053 22,788 -8.61%
-
Net Worth 86,631 85,458 102,842 76,425 63,111 60,345 55,158 7.80%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,138 3,364 - - - - - -
Div Payout % 74.63% 78.30% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,631 85,458 102,842 76,425 63,111 60,345 55,158 7.80%
NOSH 62,776 67,289 85,701 62,134 61,273 61,577 62,680 0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 24.08% 13.72% 13.45% 59.34% 6.49% 9.87% 6.40% -
ROE 4.86% 5.03% 0.95% 15.42% 3.58% 7.24% 2.84% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 27.83 46.53 8.90 32.02 56.73 73.97 38.84 -5.39%
EPS 6.70 6.90 1.14 18.97 3.69 7.10 2.50 17.83%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.27 1.20 1.23 1.03 0.98 0.88 7.77%
Adjusted Per Share Value based on latest NOSH - 62,246
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.39 27.58 6.72 17.53 30.62 40.13 21.45 -5.37%
EPS 3.71 3.79 0.86 10.38 1.99 3.85 1.38 17.90%
DPS 2.77 2.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.7528 0.906 0.6733 0.556 0.5316 0.4859 7.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.26 0.85 0.62 0.68 0.60 0.62 0.71 -
P/RPS 4.53 1.83 6.97 2.12 1.06 0.84 1.83 16.29%
P/EPS 18.81 13.31 54.39 3.58 16.26 8.73 28.40 -6.63%
EY 5.32 7.51 1.84 27.90 6.15 11.45 3.52 7.11%
DY 3.97 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.67 0.52 0.55 0.58 0.63 0.81 1.95%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 23/08/10 24/08/09 14/08/08 28/08/07 -
Price 1.24 1.03 0.62 0.71 0.60 0.66 0.69 -
P/RPS 4.46 2.21 6.97 2.22 1.06 0.89 1.78 16.52%
P/EPS 18.51 16.13 54.39 3.74 16.26 9.30 27.60 -6.43%
EY 5.40 6.20 1.84 26.72 6.15 10.76 3.62 6.88%
DY 4.03 4.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.52 0.58 0.58 0.67 0.78 2.41%

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