[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.04%
YoY- 177.56%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,842 7,626 3,546 34,606 30,430 19,896 6,056 81.67%
PBT 1,608 1,228 503 12,300 14,160 12,467 10,524 -71.38%
Tax -592 -202 -108 -1,043 -1,000 -661 -175 125.18%
NP 1,016 1,026 395 11,257 13,160 11,806 10,349 -78.68%
-
NP to SH 967 977 346 11,269 13,110 11,787 10,374 -79.41%
-
Tax Rate 36.82% 16.45% 21.47% 8.48% 7.06% 5.30% 1.66% -
Total Cost 13,826 6,600 3,151 23,349 17,270 8,090 -4,293 -
-
Net Worth 73,869 102,842 68,623 72,173 74,012 76,425 75,209 -1.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 73,869 102,842 68,623 72,173 74,012 76,425 75,209 -1.19%
NOSH 62,075 85,701 57,666 60,649 60,666 62,134 62,156 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.85% 13.45% 11.14% 32.53% 43.25% 59.34% 170.89% -
ROE 1.31% 0.95% 0.50% 15.61% 17.71% 15.42% 13.79% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.91 8.90 6.15 57.06 50.16 32.02 9.74 81.87%
EPS 0.53 1.14 0.60 18.00 21.61 18.97 16.69 -89.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.20 1.19 1.19 1.22 1.23 1.21 -1.10%
Adjusted Per Share Value based on latest NOSH - 60,566
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.07 6.72 3.12 30.49 26.81 17.53 5.33 81.74%
EPS 0.85 0.86 0.30 9.93 11.55 10.38 9.14 -79.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6507 0.906 0.6045 0.6358 0.652 0.6733 0.6625 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.63 0.62 0.67 0.71 0.68 0.68 0.71 -
P/RPS 2.63 6.97 10.90 1.24 1.36 2.12 7.29 -49.29%
P/EPS 40.44 54.39 111.67 3.82 3.15 3.58 4.25 348.42%
EY 2.47 1.84 0.90 26.17 31.78 27.90 23.51 -77.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.60 0.56 0.55 0.59 -6.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 28/02/11 22/11/10 23/08/10 18/05/10 -
Price 0.68 0.62 0.62 0.63 0.70 0.71 0.68 -
P/RPS 2.84 6.97 10.08 1.10 1.40 2.22 6.98 -45.06%
P/EPS 43.65 54.39 103.33 3.39 3.24 3.74 4.07 385.62%
EY 2.29 1.84 0.97 29.49 30.87 26.72 24.54 -79.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.52 0.53 0.57 0.58 0.56 1.18%

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