[LBICAP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -12.85%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 69,524 76,068 78,770 86,962 91,100 78,452 55,582 16.10%
PBT 6,036 7,068 9,307 10,857 12,000 8,256 7,366 -12.44%
Tax -1,524 -1,596 -2,590 -2,944 -3,006 -2,344 -2,063 -18.29%
NP 4,512 5,472 6,717 7,913 8,994 5,912 5,303 -10.21%
-
NP to SH 4,522 5,344 6,531 7,620 8,744 5,756 5,279 -9.81%
-
Tax Rate 25.25% 22.58% 27.83% 27.12% 25.05% 28.39% 28.01% -
Total Cost 65,012 70,596 72,053 79,049 82,106 72,540 50,279 18.70%
-
Net Worth 63,111 62,510 61,172 61,451 60,345 58,185 57,048 6.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,853 - - - 3,134 -
Div Payout % - - 28.38% - - - 59.38% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 63,111 62,510 61,172 61,451 60,345 58,185 57,048 6.97%
NOSH 61,273 61,284 61,790 61,451 61,577 62,565 62,690 -1.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.49% 7.19% 8.53% 9.10% 9.87% 7.54% 9.54% -
ROE 7.17% 8.55% 10.68% 12.40% 14.49% 9.89% 9.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 113.46 124.12 127.48 141.51 147.94 125.39 88.66 17.88%
EPS 7.38 8.72 10.50 12.40 14.20 9.20 8.50 -8.99%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.03 1.02 0.99 1.00 0.98 0.93 0.91 8.61%
Adjusted Per Share Value based on latest NOSH - 61,045
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 61.25 67.01 69.39 76.61 80.25 69.11 48.96 16.11%
EPS 3.98 4.71 5.75 6.71 7.70 5.07 4.65 -9.86%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 2.76 -
NAPS 0.556 0.5507 0.5389 0.5413 0.5316 0.5126 0.5026 6.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.60 0.55 0.55 0.61 0.62 0.63 0.62 -
P/RPS 0.53 0.44 0.43 0.43 0.42 0.50 0.70 -16.94%
P/EPS 8.13 6.31 5.20 4.92 4.37 6.85 7.36 6.86%
EY 12.30 15.85 19.22 20.33 22.90 14.60 13.58 -6.39%
DY 0.00 0.00 5.45 0.00 0.00 0.00 8.06 -
P/NAPS 0.58 0.54 0.56 0.61 0.63 0.68 0.68 -10.07%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 29/05/09 23/02/09 12/11/08 14/08/08 16/05/08 29/02/08 -
Price 0.60 0.62 0.75 0.53 0.66 0.57 0.63 -
P/RPS 0.53 0.50 0.59 0.37 0.45 0.45 0.71 -17.72%
P/EPS 8.13 7.11 7.10 4.27 4.65 6.20 7.48 5.71%
EY 12.30 14.06 14.09 23.40 21.52 16.14 13.37 -5.41%
DY 0.00 0.00 4.00 0.00 0.00 0.00 7.94 -
P/NAPS 0.58 0.61 0.76 0.53 0.67 0.61 0.69 -10.94%

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