[LBICAP] YoY Cumulative 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- 155.52%
YoY- 676.5%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,634 15,908 3,546 6,056 19,017 19,613 10,811 -5.62%
PBT 1,888 3,287 503 10,524 1,767 2,064 432 27.83%
Tax -550 -869 -108 -175 -399 -586 -205 17.86%
NP 1,338 2,418 395 10,349 1,368 1,478 227 34.36%
-
NP to SH 1,338 2,418 346 10,374 1,336 1,439 231 33.97%
-
Tax Rate 29.13% 26.44% 21.47% 1.66% 22.58% 28.39% 47.45% -
Total Cost 6,296 13,490 3,151 -4,293 17,649 18,135 10,584 -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 - 3,099 - - - - - -
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 1.57% 3.05% 0.50% 13.79% 2.14% 2.47% 0.47% -
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 11.98 25.66 6.15 9.74 31.03 31.35 18.72 -7.16%
EPS 2.10 3.90 0.60 16.69 2.18 2.30 0.40 31.80%
DPS 0.00 5.00 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 6.64 13.84 3.09 5.27 16.55 17.07 9.41 -5.64%
EPS 1.16 2.10 0.30 9.03 1.16 1.25 0.20 34.00%
DPS 0.00 2.70 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 10.77 2.96 10.90 7.29 1.77 2.01 4.01 17.88%
P/EPS 61.43 19.49 111.67 4.25 25.23 27.39 187.50 -16.95%
EY 1.63 5.13 0.90 23.51 3.96 3.65 0.53 20.57%
DY 0.00 6.58 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 11.27 3.00 10.08 6.98 2.00 1.82 3.63 20.76%
P/EPS 64.29 19.74 103.33 4.07 28.44 24.78 170.00 -14.94%
EY 1.56 5.06 0.97 24.54 3.52 4.04 0.59 17.57%
DY 0.00 6.49 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