[LBICAP] QoQ Annualized Quarter 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- -25.0%
YoY- -37.83%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 40,573 39,792 24,224 58,848 62,914 69,524 76,068 -34.20%
PBT 18,880 24,934 42,096 6,054 7,173 6,036 7,068 92.40%
Tax -1,333 -1,322 -700 -1,831 -1,756 -1,524 -1,596 -11.30%
NP 17,546 23,612 41,396 4,223 5,417 4,512 5,472 117.29%
-
NP to SH 17,480 23,574 41,496 4,060 5,413 4,522 5,344 120.19%
-
Tax Rate 7.06% 5.30% 1.66% 30.24% 24.48% 25.25% 22.58% -
Total Cost 23,026 16,180 -17,172 54,625 57,497 65,012 70,596 -52.58%
-
Net Worth 74,012 76,425 75,209 62,883 63,020 63,111 62,510 11.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,012 76,425 75,209 62,883 63,020 63,111 62,510 11.90%
NOSH 60,666 62,134 62,156 60,464 60,597 61,273 61,284 -0.67%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 43.25% 59.34% 170.89% 7.18% 8.61% 6.49% 7.19% -
ROE 23.62% 30.85% 55.17% 6.46% 8.59% 7.17% 8.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.88 64.04 38.97 97.33 103.82 113.46 124.12 -33.75%
EPS 28.81 37.94 66.76 6.97 8.93 7.38 8.72 121.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.23 1.21 1.04 1.04 1.03 1.02 12.66%
Adjusted Per Share Value based on latest NOSH - 57,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.74 35.05 21.34 51.84 55.42 61.25 67.01 -34.20%
EPS 15.40 20.77 36.55 3.58 4.77 3.98 4.71 120.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.652 0.6733 0.6625 0.554 0.5552 0.556 0.5507 11.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.68 0.71 0.70 0.64 0.60 0.55 -
P/RPS 1.02 1.06 1.82 0.72 0.62 0.53 0.44 75.06%
P/EPS 2.36 1.79 1.06 10.42 7.16 8.13 6.31 -48.05%
EY 42.37 55.79 94.03 9.59 13.96 12.30 15.85 92.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.59 0.67 0.62 0.58 0.54 2.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 18/05/10 23/02/10 23/11/09 24/08/09 29/05/09 -
Price 0.70 0.71 0.68 0.69 0.65 0.60 0.62 -
P/RPS 1.05 1.11 1.74 0.71 0.63 0.53 0.50 63.91%
P/EPS 2.43 1.87 1.02 10.28 7.28 8.13 7.11 -51.08%
EY 41.16 53.44 98.18 9.73 13.74 12.30 14.06 104.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.56 0.66 0.63 0.58 0.61 -4.41%

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