[LBICAP] YoY TTM 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- -1.59%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 52,744 32,096 45,887 78,174 64,384 93,534 101,144 -10.27%
PBT 9,699 784 14,823 9,010 8,722 8,270 16,528 -8.49%
Tax -2,866 -933 -1,590 -2,446 -2,444 -2,800 -4,421 -6.96%
NP 6,833 -149 13,233 6,564 6,278 5,470 12,107 -9.08%
-
NP to SH 6,827 -224 13,328 6,385 6,212 5,474 12,214 -9.23%
-
Tax Rate 29.55% 119.01% 10.73% 27.15% 28.02% 33.86% 26.75% -
Total Cost 45,911 32,245 32,654 71,610 58,106 88,064 89,037 -10.44%
-
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 - - 3,763 6,269 3,150 3,097 0.01%
Div Payout % 45.41% - - 58.95% 100.93% 57.54% 25.36% -
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 12.96% -0.46% 28.84% 8.40% 9.75% 5.85% 11.97% -
ROE 8.60% -0.33% 17.72% 10.21% 10.68% 11.02% 23.96% -
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 85.07 55.66 73.82 127.56 102.91 161.96 160.72 -10.05%
EPS 11.01 -0.39 21.44 10.42 9.93 9.48 19.41 -9.00%
DPS 5.00 0.00 0.00 6.14 10.00 5.45 5.00 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 46.46 28.27 40.42 68.87 56.72 82.40 89.10 -10.27%
EPS 6.01 -0.20 11.74 5.62 5.47 4.82 10.76 -9.24%
DPS 2.73 0.00 0.00 3.32 5.52 2.77 2.73 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 0.89 1.20 0.96 0.43 0.61 0.46 0.33 17.96%
P/EPS 6.90 -172.49 3.31 5.28 6.35 7.91 2.73 16.69%
EY 14.49 -0.58 30.20 18.94 15.76 12.64 36.62 -14.30%
DY 6.58 0.00 0.00 11.17 15.87 7.27 9.43 -5.81%
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 0.91 1.11 0.92 0.49 0.55 0.42 0.34 17.81%
P/EPS 6.99 -159.61 3.17 5.95 5.74 7.17 2.78 16.59%
EY 14.30 -0.63 31.53 16.80 17.42 13.94 35.94 -14.22%
DY 6.49 0.00 0.00 9.91 17.54 8.02 9.26 -5.74%
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