[LBICAP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 203.82%
YoY- 179.0%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 19,017 78,770 65,222 45,550 19,613 55,582 36,992 -35.80%
PBT 1,767 9,307 8,143 6,000 2,064 7,366 5,094 -50.59%
Tax -399 -2,590 -2,208 -1,503 -586 -2,063 -1,355 -55.70%
NP 1,368 6,717 5,935 4,497 1,478 5,303 3,739 -48.81%
-
NP to SH 1,336 6,531 5,715 4,372 1,439 5,279 3,759 -49.79%
-
Tax Rate 22.58% 27.83% 27.12% 25.05% 28.39% 28.01% 26.60% -
Total Cost 17,649 72,053 59,287 41,053 18,135 50,279 33,253 -34.42%
-
Net Worth 62,510 61,172 61,451 60,345 58,185 57,048 57,638 5.55%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,853 - - - 3,134 3,132 -
Div Payout % - 28.38% - - - 59.38% 83.33% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 62,510 61,172 61,451 60,345 58,185 57,048 57,638 5.55%
NOSH 61,284 61,790 61,451 61,577 62,565 62,690 62,650 -1.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.19% 8.53% 9.10% 9.87% 7.54% 9.54% 10.11% -
ROE 2.14% 10.68% 9.30% 7.24% 2.47% 9.25% 6.52% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.03 127.48 106.14 73.97 31.35 88.66 59.05 -34.85%
EPS 2.18 10.50 9.30 7.10 2.30 8.50 6.00 -49.05%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.02 0.99 1.00 0.98 0.93 0.91 0.92 7.11%
Adjusted Per Share Value based on latest NOSH - 61,104
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.55 68.55 56.76 39.64 17.07 48.37 32.19 -35.79%
EPS 1.16 5.68 4.97 3.80 1.25 4.59 3.27 -49.85%
DPS 0.00 1.61 0.00 0.00 0.00 2.73 2.73 -
NAPS 0.544 0.5324 0.5348 0.5252 0.5064 0.4965 0.5016 5.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.55 0.55 0.61 0.62 0.63 0.62 0.64 -
P/RPS 1.77 0.43 0.57 0.84 2.01 0.70 1.08 38.96%
P/EPS 25.23 5.20 6.56 8.73 27.39 7.36 10.67 77.39%
EY 3.96 19.22 15.25 11.45 3.65 13.58 9.38 -43.69%
DY 0.00 5.45 0.00 0.00 0.00 8.06 7.81 -
P/NAPS 0.54 0.56 0.61 0.63 0.68 0.68 0.70 -15.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 23/02/09 12/11/08 14/08/08 16/05/08 29/02/08 30/11/07 -
Price 0.62 0.75 0.53 0.66 0.57 0.63 0.65 -
P/RPS 2.00 0.59 0.50 0.89 1.82 0.71 1.10 48.91%
P/EPS 28.44 7.10 5.70 9.30 24.78 7.48 10.83 90.23%
EY 3.52 14.09 17.55 10.76 4.04 13.37 9.23 -47.38%
DY 0.00 4.00 0.00 0.00 0.00 7.94 7.69 -
P/NAPS 0.61 0.76 0.53 0.67 0.61 0.69 0.71 -9.61%

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