[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ-0.0%
YoY- -37.83%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,430 19,896 6,056 58,848 47,186 34,762 19,017 36.76%
PBT 14,160 12,467 10,524 6,054 5,380 3,018 1,767 299.94%
Tax -1,000 -661 -175 -1,831 -1,317 -762 -399 84.40%
NP 13,160 11,806 10,349 4,223 4,063 2,256 1,368 351.69%
-
NP to SH 13,110 11,787 10,374 4,060 4,060 2,261 1,336 357.71%
-
Tax Rate 7.06% 5.30% 1.66% 30.24% 24.48% 25.25% 22.58% -
Total Cost 17,270 8,090 -4,293 54,625 43,123 32,506 17,649 -1.43%
-
Net Worth 74,012 76,425 75,209 62,883 63,020 63,111 62,510 11.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,012 76,425 75,209 62,883 63,020 63,111 62,510 11.90%
NOSH 60,666 62,134 62,156 60,464 60,597 61,273 61,284 -0.67%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 43.25% 59.34% 170.89% 7.18% 8.61% 6.49% 7.19% -
ROE 17.71% 15.42% 13.79% 6.46% 6.44% 3.58% 2.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.16 32.02 9.74 97.33 77.87 56.73 31.03 37.69%
EPS 21.61 18.97 16.69 6.97 6.70 3.69 2.18 360.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.23 1.21 1.04 1.04 1.03 1.02 12.66%
Adjusted Per Share Value based on latest NOSH - 57,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.81 17.53 5.33 51.84 41.57 30.62 16.75 36.79%
EPS 11.55 10.38 9.14 3.58 3.58 1.99 1.18 356.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.652 0.6733 0.6625 0.554 0.5552 0.556 0.5507 11.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.68 0.71 0.70 0.64 0.60 0.55 -
P/RPS 1.36 2.12 7.29 0.72 0.82 1.06 1.77 -16.09%
P/EPS 3.15 3.58 4.25 10.42 9.55 16.26 25.23 -74.98%
EY 31.78 27.90 23.51 9.59 10.47 6.15 3.96 300.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.59 0.67 0.62 0.58 0.54 2.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 18/05/10 23/02/10 23/11/09 24/08/09 29/05/09 -
Price 0.70 0.71 0.68 0.69 0.65 0.60 0.62 -
P/RPS 1.40 2.22 6.98 0.71 0.83 1.06 2.00 -21.14%
P/EPS 3.24 3.74 4.07 10.28 9.70 16.26 28.44 -76.46%
EY 30.87 26.72 24.54 9.73 10.31 6.15 3.52 324.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.56 0.66 0.63 0.58 0.61 -4.41%

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