[LBICAP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 922.07%
YoY- 676.5%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 34,606 40,573 39,792 24,224 58,848 62,914 69,524 -37.11%
PBT 12,300 18,880 24,934 42,096 6,054 7,173 6,036 60.52%
Tax -1,043 -1,333 -1,322 -700 -1,831 -1,756 -1,524 -22.28%
NP 11,257 17,546 23,612 41,396 4,223 5,417 4,512 83.64%
-
NP to SH 11,269 17,480 23,574 41,496 4,060 5,413 4,522 83.50%
-
Tax Rate 8.48% 7.06% 5.30% 1.66% 30.24% 24.48% 25.25% -
Total Cost 23,349 23,026 16,180 -17,172 54,625 57,497 65,012 -49.37%
-
Net Worth 72,173 74,012 76,425 75,209 62,883 63,020 63,111 9.33%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 72,173 74,012 76,425 75,209 62,883 63,020 63,111 9.33%
NOSH 60,649 60,666 62,134 62,156 60,464 60,597 61,273 -0.67%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.53% 43.25% 59.34% 170.89% 7.18% 8.61% 6.49% -
ROE 15.61% 23.62% 30.85% 55.17% 6.46% 8.59% 7.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 57.06 66.88 64.04 38.97 97.33 103.82 113.46 -36.68%
EPS 18.00 28.81 37.94 66.76 6.97 8.93 7.38 80.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.22 1.23 1.21 1.04 1.04 1.03 10.07%
Adjusted Per Share Value based on latest NOSH - 62,156
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.49 35.74 35.05 21.34 51.84 55.42 61.25 -37.10%
EPS 9.93 15.40 20.77 36.55 3.58 4.77 3.98 83.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6358 0.652 0.6733 0.6625 0.554 0.5552 0.556 9.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.68 0.68 0.71 0.70 0.64 0.60 -
P/RPS 1.24 1.02 1.06 1.82 0.72 0.62 0.53 75.96%
P/EPS 3.82 2.36 1.79 1.06 10.42 7.16 8.13 -39.47%
EY 26.17 42.37 55.79 94.03 9.59 13.96 12.30 65.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.55 0.59 0.67 0.62 0.58 2.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 23/08/10 18/05/10 23/02/10 23/11/09 24/08/09 -
Price 0.63 0.70 0.71 0.68 0.69 0.65 0.60 -
P/RPS 1.10 1.05 1.11 1.74 0.71 0.63 0.53 62.49%
P/EPS 3.39 2.43 1.87 1.02 10.28 7.28 8.13 -44.09%
EY 29.49 41.16 53.44 98.18 9.73 13.74 12.30 78.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.58 0.56 0.66 0.63 0.58 -5.81%

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