[LBICAP] YoY 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- -86.38%
YoY- 52.76%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 9,835 15,403 4,080 13,840 15,745 25,937 13,536 -5.17%
PBT 3,768 2,584 725 1,943 1,250 3,936 1,645 14.79%
Tax -900 -645 -94 -486 -363 -917 -587 7.37%
NP 2,868 1,939 631 1,457 887 3,019 1,058 18.06%
-
NP to SH 2,868 1,939 631 1,413 925 2,933 1,062 17.98%
-
Tax Rate 23.89% 24.96% 12.97% 25.01% 29.04% 23.30% 35.68% -
Total Cost 6,967 13,464 3,449 12,383 14,858 22,918 12,478 -9.24%
-
Net Worth 86,040 92,382 137,672 76,563 65,706 59,882 54,974 7.74%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,117 - - - - - - -
Div Payout % 108.70% - - - - - - -
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 86,040 92,382 137,672 76,563 65,706 59,882 54,974 7.74%
NOSH 62,347 72,741 114,727 62,246 63,793 61,104 62,470 -0.03%
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 29.16% 12.59% 15.47% 10.53% 5.63% 11.64% 7.82% -
ROE 3.33% 2.10% 0.46% 1.85% 1.41% 4.90% 1.93% -
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 15.77 21.17 3.56 22.23 24.68 42.45 21.67 -5.15%
EPS 4.60 3.10 0.55 2.27 1.45 4.80 1.70 18.02%
DPS 5.00 0.00 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 8.66 13.57 3.59 12.19 13.87 22.85 11.92 -5.18%
EPS 2.53 1.71 0.56 1.24 0.81 2.58 0.94 17.92%
DPS 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7579 0.8138 1.2128 0.6745 0.5788 0.5275 0.4843 7.74%
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 7.99 4.01 17.43 3.06 2.43 1.46 3.28 15.98%
P/EPS 27.39 31.89 112.73 29.96 41.38 12.92 41.76 -6.78%
EY 3.65 3.14 0.89 3.34 2.42 7.74 2.39 7.30%
DY 3.97 0.00 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 7.86 4.86 17.43 3.19 2.43 1.55 3.18 16.26%
P/EPS 26.96 38.64 112.73 31.28 41.38 13.75 40.59 -6.58%
EY 3.71 2.59 0.89 3.20 2.42 7.27 2.46 7.08%
DY 4.03 0.00 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