[LBICAP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.62%
YoY- 421.32%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,546 34,606 30,430 19,896 6,056 58,848 47,186 -82.21%
PBT 503 12,300 14,160 12,467 10,524 6,054 5,380 -79.43%
Tax -108 -1,043 -1,000 -661 -175 -1,831 -1,317 -81.15%
NP 395 11,257 13,160 11,806 10,349 4,223 4,063 -78.88%
-
NP to SH 346 11,269 13,110 11,787 10,374 4,060 4,060 -80.66%
-
Tax Rate 21.47% 8.48% 7.06% 5.30% 1.66% 30.24% 24.48% -
Total Cost 3,151 23,349 17,270 8,090 -4,293 54,625 43,123 -82.54%
-
Net Worth 68,623 72,173 74,012 76,425 75,209 62,883 63,020 5.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 68,623 72,173 74,012 76,425 75,209 62,883 63,020 5.84%
NOSH 57,666 60,649 60,666 62,134 62,156 60,464 60,597 -3.25%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.14% 32.53% 43.25% 59.34% 170.89% 7.18% 8.61% -
ROE 0.50% 15.61% 17.71% 15.42% 13.79% 6.46% 6.44% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.15 57.06 50.16 32.02 9.74 97.33 77.87 -81.62%
EPS 0.60 18.00 21.61 18.97 16.69 6.97 6.70 -80.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.22 1.23 1.21 1.04 1.04 9.40%
Adjusted Per Share Value based on latest NOSH - 62,246
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.09 30.12 26.48 17.31 5.27 51.21 41.06 -82.20%
EPS 0.30 9.81 11.41 10.26 9.03 3.53 3.53 -80.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5972 0.6281 0.6441 0.6651 0.6545 0.5472 0.5484 5.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.67 0.71 0.68 0.68 0.71 0.70 0.64 -
P/RPS 10.90 1.24 1.36 2.12 7.29 0.72 0.82 462.03%
P/EPS 111.67 3.82 3.15 3.58 4.25 10.42 9.55 415.94%
EY 0.90 26.17 31.78 27.90 23.51 9.59 10.47 -80.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.56 0.55 0.59 0.67 0.62 -6.56%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 22/11/10 23/08/10 18/05/10 23/02/10 23/11/09 -
Price 0.62 0.63 0.70 0.71 0.68 0.69 0.65 -
P/RPS 10.08 1.10 1.40 2.22 6.98 0.71 0.83 429.15%
P/EPS 103.33 3.39 3.24 3.74 4.07 10.28 9.70 384.83%
EY 0.97 29.49 30.87 26.72 24.54 9.73 10.31 -79.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.57 0.58 0.56 0.66 0.63 -12.01%

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