[LBICAP] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 51.91%
YoY- 179.0%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 76,068 78,770 86,962 91,100 78,452 55,582 49,322 33.45%
PBT 7,068 9,307 10,857 12,000 8,256 7,366 6,792 2.68%
Tax -1,596 -2,590 -2,944 -3,006 -2,344 -2,063 -1,806 -7.90%
NP 5,472 6,717 7,913 8,994 5,912 5,303 4,985 6.40%
-
NP to SH 5,344 6,531 7,620 8,744 5,756 5,279 5,012 4.36%
-
Tax Rate 22.58% 27.83% 27.12% 25.05% 28.39% 28.01% 26.59% -
Total Cost 70,596 72,053 79,049 82,106 72,540 50,279 44,337 36.31%
-
Net Worth 62,510 61,172 61,451 60,345 58,185 57,048 57,638 5.55%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,853 - - - 3,134 4,176 -
Div Payout % - 28.38% - - - 59.38% 83.33% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 62,510 61,172 61,451 60,345 58,185 57,048 57,638 5.55%
NOSH 61,284 61,790 61,451 61,577 62,565 62,690 62,650 -1.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.19% 8.53% 9.10% 9.87% 7.54% 9.54% 10.11% -
ROE 8.55% 10.68% 12.40% 14.49% 9.89% 9.25% 8.70% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 124.12 127.48 141.51 147.94 125.39 88.66 78.73 35.41%
EPS 8.72 10.50 12.40 14.20 9.20 8.50 8.00 5.90%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 1.02 0.99 1.00 0.98 0.93 0.91 0.92 7.11%
Adjusted Per Share Value based on latest NOSH - 61,104
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 66.20 68.55 75.68 79.28 68.27 48.37 42.92 33.45%
EPS 4.65 5.68 6.63 7.61 5.01 4.59 4.36 4.38%
DPS 0.00 1.61 0.00 0.00 0.00 2.73 3.63 -
NAPS 0.544 0.5324 0.5348 0.5252 0.5064 0.4965 0.5016 5.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.55 0.55 0.61 0.62 0.63 0.62 0.64 -
P/RPS 0.44 0.43 0.43 0.42 0.50 0.70 0.81 -33.40%
P/EPS 6.31 5.20 4.92 4.37 6.85 7.36 8.00 -14.62%
EY 15.85 19.22 20.33 22.90 14.60 13.58 12.50 17.13%
DY 0.00 5.45 0.00 0.00 0.00 8.06 10.42 -
P/NAPS 0.54 0.56 0.61 0.63 0.68 0.68 0.70 -15.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 23/02/09 12/11/08 14/08/08 16/05/08 29/02/08 30/11/07 -
Price 0.62 0.75 0.53 0.66 0.57 0.63 0.65 -
P/RPS 0.50 0.59 0.37 0.45 0.45 0.71 0.83 -28.64%
P/EPS 7.11 7.10 4.27 4.65 6.20 7.48 8.13 -8.54%
EY 14.06 14.09 23.40 21.52 16.14 13.37 12.31 9.25%
DY 0.00 4.00 0.00 0.00 0.00 7.94 10.26 -
P/NAPS 0.61 0.76 0.53 0.67 0.61 0.69 0.71 -9.61%

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