[LBICAP] QoQ Annualized Quarter 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- -18.17%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 58,848 62,914 69,524 76,068 78,770 86,962 91,100 -25.21%
PBT 6,054 7,173 6,036 7,068 9,307 10,857 12,000 -36.54%
Tax -1,831 -1,756 -1,524 -1,596 -2,590 -2,944 -3,006 -28.07%
NP 4,223 5,417 4,512 5,472 6,717 7,913 8,994 -39.50%
-
NP to SH 4,060 5,413 4,522 5,344 6,531 7,620 8,744 -39.95%
-
Tax Rate 30.24% 24.48% 25.25% 22.58% 27.83% 27.12% 25.05% -
Total Cost 54,625 57,497 65,012 70,596 72,053 79,049 82,106 -23.73%
-
Net Worth 62,883 63,020 63,111 62,510 61,172 61,451 60,345 2.77%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,853 - - -
Div Payout % - - - - 28.38% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 62,883 63,020 63,111 62,510 61,172 61,451 60,345 2.77%
NOSH 60,464 60,597 61,273 61,284 61,790 61,451 61,577 -1.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.18% 8.61% 6.49% 7.19% 8.53% 9.10% 9.87% -
ROE 6.46% 8.59% 7.17% 8.55% 10.68% 12.40% 14.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.33 103.82 113.46 124.12 127.48 141.51 147.94 -24.29%
EPS 6.97 8.93 7.38 8.72 10.50 12.40 14.20 -37.69%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.04 1.04 1.03 1.02 0.99 1.00 0.98 4.02%
Adjusted Per Share Value based on latest NOSH - 61,284
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.84 55.42 61.25 67.01 69.39 76.61 80.25 -25.21%
EPS 3.58 4.77 3.98 4.71 5.75 6.71 7.70 -39.90%
DPS 0.00 0.00 0.00 0.00 1.63 0.00 0.00 -
NAPS 0.554 0.5552 0.556 0.5507 0.5389 0.5413 0.5316 2.78%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.64 0.60 0.55 0.55 0.61 0.62 -
P/RPS 0.72 0.62 0.53 0.44 0.43 0.43 0.42 43.09%
P/EPS 10.42 7.16 8.13 6.31 5.20 4.92 4.37 78.19%
EY 9.59 13.96 12.30 15.85 19.22 20.33 22.90 -43.93%
DY 0.00 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.67 0.62 0.58 0.54 0.56 0.61 0.63 4.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 24/08/09 29/05/09 23/02/09 12/11/08 14/08/08 -
Price 0.69 0.65 0.60 0.62 0.75 0.53 0.66 -
P/RPS 0.71 0.63 0.53 0.50 0.59 0.37 0.45 35.41%
P/EPS 10.28 7.28 8.13 7.11 7.10 4.27 4.65 69.45%
EY 9.73 13.74 12.30 14.06 14.09 23.40 21.52 -41.00%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.58 0.61 0.76 0.53 0.67 -0.99%

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