[LBICAP] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.54%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 15,908 3,546 6,056 19,017 19,613 10,811 21,602 -4.96%
PBT 3,287 503 10,524 1,767 2,064 432 3,705 -1.97%
Tax -869 -108 -175 -399 -586 -205 -936 -1.22%
NP 2,418 395 10,349 1,368 1,478 227 2,769 -2.23%
-
NP to SH 2,418 346 10,374 1,336 1,439 231 2,769 -2.23%
-
Tax Rate 26.44% 21.47% 1.66% 22.58% 28.39% 47.45% 25.26% -
Total Cost 13,490 3,151 -4,293 17,649 18,135 10,584 18,833 -5.40%
-
Net Worth 79,359 68,623 75,209 62,510 58,185 49,664 50,974 7.64%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,099 - - - - - - -
Div Payout % 128.21% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 79,359 68,623 75,209 62,510 58,185 49,664 50,974 7.64%
NOSH 61,999 57,666 62,156 61,284 62,565 57,749 62,931 -0.24%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.20% 11.14% 170.89% 7.19% 7.54% 2.10% 12.82% -
ROE 3.05% 0.50% 13.79% 2.14% 2.47% 0.47% 5.43% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.66 6.15 9.74 31.03 31.35 18.72 34.33 -4.73%
EPS 3.90 0.60 16.69 2.18 2.30 0.40 4.40 -1.98%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.19 1.21 1.02 0.93 0.86 0.81 7.91%
Adjusted Per Share Value based on latest NOSH - 61,284
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.01 3.12 5.33 16.75 17.28 9.52 19.03 -4.97%
EPS 2.13 0.30 9.14 1.18 1.27 0.20 2.44 -2.23%
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6991 0.6045 0.6625 0.5507 0.5126 0.4375 0.449 7.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.76 0.67 0.71 0.55 0.63 0.75 0.53 -
P/RPS 2.96 10.90 7.29 1.77 2.01 4.01 1.54 11.49%
P/EPS 19.49 111.67 4.25 25.23 27.39 187.50 12.05 8.33%
EY 5.13 0.90 23.51 3.96 3.65 0.53 8.30 -7.69%
DY 6.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.59 0.54 0.68 0.87 0.65 -1.59%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 18/05/10 29/05/09 16/05/08 28/05/07 26/05/06 -
Price 0.77 0.62 0.68 0.62 0.57 0.68 0.54 -
P/RPS 3.00 10.08 6.98 2.00 1.82 3.63 1.57 11.38%
P/EPS 19.74 103.33 4.07 28.44 24.78 170.00 12.27 8.23%
EY 5.06 0.97 24.54 3.52 4.04 0.59 8.15 -7.63%
DY 6.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.56 0.61 0.61 0.79 0.67 -1.82%

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