[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 391.73%
YoY- -57.8%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 42,022 31,311 15,908 40,382 14,842 7,626 3,546 417.45%
PBT 8,544 5,811 3,287 6,915 1,608 1,228 503 557.38%
Tax -2,153 -1,514 -869 -2,105 -592 -202 -108 631.21%
NP 6,391 4,297 2,418 4,810 1,016 1,026 395 536.47%
-
NP to SH 6,391 4,297 2,418 4,755 967 977 346 595.05%
-
Tax Rate 25.20% 26.05% 26.44% 30.44% 36.82% 16.45% 21.47% -
Total Cost 35,631 27,014 13,490 35,572 13,826 6,600 3,151 401.57%
-
Net Worth 67,271 85,458 79,359 75,592 73,869 102,842 68,623 -1.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,363 3,364 3,099 18 - - - -
Div Payout % 52.63% 78.30% 128.21% 0.38% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 67,271 85,458 79,359 75,592 73,869 102,842 68,623 -1.31%
NOSH 67,271 67,289 61,999 60,961 62,075 85,701 57,666 10.78%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.21% 13.72% 15.20% 11.91% 6.85% 13.45% 11.14% -
ROE 9.50% 5.03% 3.05% 6.29% 1.31% 0.95% 0.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 62.47 46.53 25.66 66.24 23.91 8.90 6.15 367.05%
EPS 6.90 6.90 3.90 7.80 0.53 1.14 0.60 407.22%
DPS 5.00 5.00 5.00 0.03 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.28 1.24 1.19 1.20 1.19 -10.92%
Adjusted Per Share Value based on latest NOSH - 62,098
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.57 27.25 13.84 35.14 12.92 6.64 3.09 416.99%
EPS 5.56 3.74 2.10 4.14 0.84 0.85 0.30 596.61%
DPS 2.93 2.93 2.70 0.02 0.00 0.00 0.00 -
NAPS 0.5854 0.7437 0.6906 0.6578 0.6429 0.895 0.5972 -1.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.06 0.85 0.76 0.66 0.63 0.62 0.67 -
P/RPS 1.70 1.83 2.96 1.00 2.63 6.97 10.90 -70.92%
P/EPS 11.16 13.31 19.49 8.46 40.44 54.39 111.67 -78.37%
EY 8.96 7.51 5.13 11.82 2.47 1.84 0.90 360.84%
DY 4.72 5.88 6.58 0.05 0.00 0.00 0.00 -
P/NAPS 1.06 0.67 0.59 0.53 0.53 0.52 0.56 52.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 25/05/12 28/02/12 25/11/11 24/08/11 27/05/11 -
Price 0.98 1.03 0.77 0.73 0.68 0.62 0.62 -
P/RPS 1.57 2.21 3.00 1.10 2.84 6.97 10.08 -70.95%
P/EPS 10.32 16.13 19.74 9.36 43.65 54.39 103.33 -78.38%
EY 9.69 6.20 5.06 10.68 2.29 1.84 0.97 361.89%
DY 5.10 4.85 6.49 0.04 0.00 0.00 0.00 -
P/NAPS 0.98 0.81 0.60 0.59 0.57 0.52 0.52 52.39%

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