[LBICAP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.24%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,659 40,382 34,606 58,848 78,770 55,582 104,325 -12.53%
PBT 8,581 6,915 10,805 6,066 9,307 7,090 11,543 -4.81%
Tax -2,088 -2,105 -1,000 -1,814 -2,633 -2,063 -3,531 -8.37%
NP 6,493 4,810 9,805 4,252 6,674 5,027 8,012 -3.43%
-
NP to SH 6,498 4,755 9,804 4,290 6,488 5,004 8,012 -3.42%
-
Tax Rate 24.33% 30.44% 9.25% 29.90% 28.29% 29.10% 30.59% -
Total Cost 40,166 35,572 24,801 54,596 72,096 50,555 96,313 -13.55%
-
Net Worth 61,569 77,001 71,468 59,799 65,060 57,140 54,848 1.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,099 - - - 3,763 6,269 3,150 -0.27%
Div Payout % 47.71% - - - 58.01% 125.29% 39.32% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 61,569 77,001 71,468 59,799 65,060 57,140 54,848 1.94%
NOSH 46,999 62,098 60,566 57,499 64,416 62,791 63,777 -4.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.92% 11.91% 28.33% 7.23% 8.47% 9.04% 7.68% -
ROE 10.55% 6.18% 13.72% 7.17% 9.97% 8.76% 14.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.27 65.03 57.14 102.34 122.28 88.52 163.58 -7.98%
EPS 13.83 7.66 16.19 7.46 10.07 7.97 12.56 1.61%
DPS 6.60 0.00 0.00 0.00 5.84 9.98 5.00 4.73%
NAPS 1.31 1.24 1.18 1.04 1.01 0.91 0.86 7.25%
Adjusted Per Share Value based on latest NOSH - 57,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.10 35.57 30.49 51.84 69.39 48.96 91.90 -12.54%
EPS 5.72 4.19 8.64 3.78 5.72 4.41 7.06 -3.44%
DPS 2.73 0.00 0.00 0.00 3.32 5.52 2.77 -0.24%
NAPS 0.5424 0.6783 0.6296 0.5268 0.5731 0.5034 0.4832 1.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.15 0.66 0.71 0.70 0.55 0.62 0.63 -
P/RPS 1.16 1.01 1.24 0.68 0.45 0.70 0.39 19.90%
P/EPS 8.32 8.62 4.39 9.38 5.46 7.78 5.01 8.81%
EY 12.02 11.60 22.80 10.66 18.31 12.85 19.94 -8.08%
DY 5.74 0.00 0.00 0.00 10.62 16.10 7.94 -5.25%
P/NAPS 0.88 0.53 0.60 0.67 0.54 0.68 0.73 3.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 23/02/10 23/02/09 29/02/08 28/02/07 -
Price 1.16 0.73 0.63 0.69 0.75 0.63 0.80 -
P/RPS 1.17 1.12 1.10 0.67 0.61 0.71 0.49 15.59%
P/EPS 8.39 9.53 3.89 9.25 7.45 7.91 6.37 4.69%
EY 11.92 10.49 25.69 10.81 13.43 12.65 15.70 -4.48%
DY 5.69 0.00 0.00 0.00 7.79 15.85 6.25 -1.55%
P/NAPS 0.89 0.59 0.53 0.66 0.74 0.69 0.93 -0.72%

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