[LBICAP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 72.83%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,662 12,424 15,745 19,017 13,548 19,672 25,937 -41.22%
PBT 687 2,362 1,250 1,767 1,164 2,143 3,936 -68.66%
Tax -497 -555 -363 -399 -425 -705 -917 -33.45%
NP 190 1,807 887 1,368 739 1,438 3,019 -84.09%
-
NP to SH 230 1,799 925 1,336 773 1,343 2,933 -81.59%
-
Tax Rate 72.34% 23.50% 29.04% 22.58% 36.51% 32.90% 23.30% -
Total Cost 11,472 10,617 14,858 17,649 12,809 18,234 22,918 -36.87%
-
Net Worth 59,799 63,208 65,706 62,510 65,060 61,045 59,882 -0.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,938 1,831 - -
Div Payout % - - - - 250.83% 136.36% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 59,799 63,208 65,706 62,510 65,060 61,045 59,882 -0.09%
NOSH 57,499 60,777 63,793 61,284 64,416 61,045 61,104 -3.96%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.63% 14.54% 5.63% 7.19% 5.45% 7.31% 11.64% -
ROE 0.38% 2.85% 1.41% 2.14% 1.19% 2.20% 4.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.28 20.44 24.68 31.03 21.03 32.23 42.45 -38.80%
EPS 0.40 2.96 1.45 2.18 1.20 4.80 4.80 -80.83%
DPS 0.00 0.00 0.00 0.00 3.01 3.00 0.00 -
NAPS 1.04 1.04 1.03 1.02 1.01 1.00 0.98 4.02%
Adjusted Per Share Value based on latest NOSH - 61,284
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.27 10.94 13.87 16.75 11.93 17.33 22.85 -41.23%
EPS 0.20 1.58 0.81 1.18 0.68 1.18 2.58 -81.73%
DPS 0.00 0.00 0.00 0.00 1.71 1.61 0.00 -
NAPS 0.5268 0.5568 0.5788 0.5507 0.5731 0.5378 0.5275 -0.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.64 0.60 0.55 0.55 0.61 0.62 -
P/RPS 3.45 3.13 2.43 1.77 2.62 1.89 1.46 77.13%
P/EPS 175.00 21.62 41.38 25.23 45.83 27.73 12.92 465.52%
EY 0.57 4.63 2.42 3.96 2.18 3.61 7.74 -82.34%
DY 0.00 0.00 0.00 0.00 5.47 4.92 0.00 -
P/NAPS 0.67 0.62 0.58 0.54 0.54 0.61 0.63 4.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 24/08/09 29/05/09 23/02/09 12/11/08 14/08/08 -
Price 0.69 0.65 0.60 0.62 0.75 0.53 0.66 -
P/RPS 3.40 3.18 2.43 2.00 3.57 1.64 1.55 68.58%
P/EPS 172.50 21.96 41.38 28.44 62.50 24.09 13.75 437.43%
EY 0.58 4.55 2.42 3.52 1.60 4.15 7.27 -81.38%
DY 0.00 0.00 0.00 0.00 4.01 5.66 0.00 -
P/NAPS 0.66 0.63 0.58 0.61 0.74 0.53 0.67 -0.99%

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