[LBICAP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 9.04%
YoY- 522.94%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 78,770 86,962 91,100 78,452 55,582 49,322 48,694 37.60%
PBT 9,307 10,857 12,000 8,256 7,366 6,792 4,702 57.32%
Tax -2,590 -2,944 -3,006 -2,344 -2,063 -1,806 -1,584 38.58%
NP 6,717 7,913 8,994 5,912 5,303 4,985 3,118 66.41%
-
NP to SH 6,531 7,620 8,744 5,756 5,279 5,012 3,134 62.78%
-
Tax Rate 27.83% 27.12% 25.05% 28.39% 28.01% 26.59% 33.69% -
Total Cost 72,053 79,049 82,106 72,540 50,279 44,337 45,576 35.52%
-
Net Worth 61,172 61,451 60,345 58,185 57,048 57,638 55,158 7.10%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,853 - - - 3,134 4,176 - -
Div Payout % 28.38% - - - 59.38% 83.33% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 61,172 61,451 60,345 58,185 57,048 57,638 55,158 7.10%
NOSH 61,790 61,451 61,577 62,565 62,690 62,650 62,680 -0.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.53% 9.10% 9.87% 7.54% 9.54% 10.11% 6.40% -
ROE 10.68% 12.40% 14.49% 9.89% 9.25% 8.70% 5.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 127.48 141.51 147.94 125.39 88.66 78.73 77.69 38.90%
EPS 10.50 12.40 14.20 9.20 8.50 8.00 5.00 63.62%
DPS 3.00 0.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 0.99 1.00 0.98 0.93 0.91 0.92 0.88 8.13%
Adjusted Per Share Value based on latest NOSH - 62,565
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 69.39 76.61 80.25 69.11 48.96 43.45 42.90 37.59%
EPS 5.75 6.71 7.70 5.07 4.65 4.42 2.76 62.75%
DPS 1.63 0.00 0.00 0.00 2.76 3.68 0.00 -
NAPS 0.5389 0.5413 0.5316 0.5126 0.5026 0.5077 0.4859 7.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.61 0.62 0.63 0.62 0.64 0.71 -
P/RPS 0.43 0.43 0.42 0.50 0.70 0.81 0.91 -39.19%
P/EPS 5.20 4.92 4.37 6.85 7.36 8.00 14.20 -48.65%
EY 19.22 20.33 22.90 14.60 13.58 12.50 7.04 94.74%
DY 5.45 0.00 0.00 0.00 8.06 10.42 0.00 -
P/NAPS 0.56 0.61 0.63 0.68 0.68 0.70 0.81 -21.72%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 12/11/08 14/08/08 16/05/08 29/02/08 30/11/07 28/08/07 -
Price 0.75 0.53 0.66 0.57 0.63 0.65 0.69 -
P/RPS 0.59 0.37 0.45 0.45 0.71 0.83 0.89 -23.87%
P/EPS 7.10 4.27 4.65 6.20 7.48 8.13 13.80 -35.66%
EY 14.09 23.40 21.52 16.14 13.37 12.31 7.25 55.42%
DY 4.00 0.00 0.00 0.00 7.94 10.26 0.00 -
P/NAPS 0.76 0.53 0.67 0.61 0.69 0.71 0.78 -1.70%

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