[LBICAP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 24.14%
YoY- 13.48%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 78,770 83,812 76,785 64,384 55,582 62,869 82,289 -2.85%
PBT 9,307 10,414 11,013 8,722 7,090 6,189 6,863 22.40%
Tax -2,633 -2,916 -2,774 -2,444 -2,063 -2,151 -2,484 3.94%
NP 6,674 7,498 8,239 6,278 5,027 4,038 4,379 32.26%
-
NP to SH 6,488 7,235 8,083 6,212 5,004 4,058 4,387 29.65%
-
Tax Rate 28.29% 28.00% 25.19% 28.02% 29.10% 34.76% 36.19% -
Total Cost 72,096 76,314 68,546 58,106 50,555 58,831 77,910 -5.01%
-
Net Worth 65,060 61,045 59,882 58,185 57,140 57,592 54,974 11.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,763 4,970 6,269 6,269 6,269 3,129 3,150 12.52%
Div Payout % 58.01% 68.71% 77.57% 100.93% 125.29% 77.13% 71.80% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 65,060 61,045 59,882 58,185 57,140 57,592 54,974 11.82%
NOSH 64,416 61,045 61,104 62,565 62,791 62,599 62,470 2.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.47% 8.95% 10.73% 9.75% 9.04% 6.42% 5.32% -
ROE 9.97% 11.85% 13.50% 10.68% 8.76% 7.05% 7.98% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 122.28 137.29 125.66 102.91 88.52 100.43 131.72 -4.81%
EPS 10.07 11.85 13.23 9.93 7.97 6.48 7.02 27.05%
DPS 5.84 8.14 10.26 10.00 9.98 5.00 5.04 10.27%
NAPS 1.01 1.00 0.98 0.93 0.91 0.92 0.88 9.57%
Adjusted Per Share Value based on latest NOSH - 62,565
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 69.39 73.83 67.64 56.72 48.96 55.38 72.49 -2.85%
EPS 5.72 6.37 7.12 5.47 4.41 3.57 3.86 29.82%
DPS 3.32 4.38 5.52 5.52 5.52 2.76 2.77 12.77%
NAPS 0.5731 0.5378 0.5275 0.5126 0.5034 0.5073 0.4843 11.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.61 0.62 0.63 0.62 0.64 0.71 -
P/RPS 0.45 0.44 0.49 0.61 0.70 0.64 0.54 -11.39%
P/EPS 5.46 5.15 4.69 6.35 7.78 9.87 10.11 -33.55%
EY 18.31 19.43 21.34 15.76 12.85 10.13 9.89 50.49%
DY 10.62 13.35 16.55 15.87 16.10 7.81 7.10 30.63%
P/NAPS 0.54 0.61 0.63 0.68 0.68 0.70 0.81 -23.59%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 12/11/08 14/08/08 16/05/08 29/02/08 30/11/07 28/08/07 -
Price 0.75 0.53 0.66 0.57 0.63 0.65 0.69 -
P/RPS 0.61 0.39 0.53 0.55 0.71 0.65 0.52 11.17%
P/EPS 7.45 4.47 4.99 5.74 7.91 10.03 9.83 -16.80%
EY 13.43 22.36 20.04 17.42 12.65 9.97 10.18 20.18%
DY 7.79 15.36 15.55 17.54 15.85 7.69 7.31 4.31%
P/NAPS 0.74 0.53 0.67 0.61 0.69 0.71 0.78 -3.43%

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