[LBICAP] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.22%
YoY- 222.91%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,819 42,022 14,842 30,430 47,186 65,222 36,992 -1.48%
PBT 10,630 8,544 1,608 14,160 5,380 8,143 5,094 13.03%
Tax -2,787 -2,153 -592 -1,000 -1,317 -2,208 -1,355 12.75%
NP 7,843 6,391 1,016 13,160 4,063 5,935 3,739 13.12%
-
NP to SH 7,843 6,391 967 13,110 4,060 5,715 3,759 13.02%
-
Tax Rate 26.22% 25.20% 36.82% 7.06% 24.48% 27.12% 26.60% -
Total Cost 25,976 35,631 13,826 17,270 43,123 59,287 33,253 -4.02%
-
Net Worth 87,214 67,271 73,869 74,012 63,020 61,451 57,638 7.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,137 3,363 - - - - 3,132 0.02%
Div Payout % 40.00% 52.63% - - - - 83.33% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 87,214 67,271 73,869 74,012 63,020 61,451 57,638 7.14%
NOSH 62,744 67,271 62,075 60,666 60,597 61,451 62,650 0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 23.19% 15.21% 6.85% 43.25% 8.61% 9.10% 10.11% -
ROE 8.99% 9.50% 1.31% 17.71% 6.44% 9.30% 6.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.90 62.47 23.91 50.16 77.87 106.14 59.05 -1.50%
EPS 12.50 6.90 0.53 21.61 6.70 9.30 6.00 12.99%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 1.39 1.00 1.19 1.22 1.04 1.00 0.92 7.11%
Adjusted Per Share Value based on latest NOSH - 60,871
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.43 36.57 12.92 26.48 41.06 56.76 32.19 -1.48%
EPS 6.83 5.56 0.84 11.41 3.53 4.97 3.27 13.04%
DPS 2.73 2.93 0.00 0.00 0.00 0.00 2.73 0.00%
NAPS 0.759 0.5854 0.6429 0.6441 0.5484 0.5348 0.5016 7.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.25 1.06 0.63 0.68 0.64 0.61 0.64 -
P/RPS 2.32 1.70 2.63 1.36 0.82 0.57 1.08 13.57%
P/EPS 10.00 11.16 40.44 3.15 9.55 6.56 10.67 -1.07%
EY 10.00 8.96 2.47 31.78 10.47 15.25 9.38 1.07%
DY 4.00 4.72 0.00 0.00 0.00 0.00 7.81 -10.54%
P/NAPS 0.90 1.06 0.53 0.56 0.62 0.61 0.70 4.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 25/11/11 22/11/10 23/11/09 12/11/08 30/11/07 -
Price 1.28 0.98 0.68 0.70 0.65 0.53 0.65 -
P/RPS 2.37 1.57 2.84 1.40 0.83 0.50 1.10 13.63%
P/EPS 10.24 10.32 43.65 3.24 9.70 5.70 10.83 -0.92%
EY 9.77 9.69 2.29 30.87 10.31 17.55 9.23 0.95%
DY 3.91 5.10 0.00 0.00 0.00 0.00 7.69 -10.65%
P/NAPS 0.92 0.98 0.57 0.57 0.63 0.53 0.71 4.40%

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