[LBICAP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -15.38%
YoY- -48.28%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 62,622 15,252 39,792 69,524 91,100 48,694 92,766 -6.33%
PBT 11,622 2,456 24,934 6,036 12,000 4,702 9,314 3.75%
Tax -3,028 -404 -1,322 -1,524 -3,006 -1,584 522 -
NP 8,594 2,052 23,612 4,512 8,994 3,118 9,836 -2.22%
-
NP to SH 8,594 1,954 23,574 4,522 8,744 3,134 9,836 -2.22%
-
Tax Rate 26.05% 16.45% 5.30% 25.25% 25.05% 33.69% -5.60% -
Total Cost 54,028 13,200 16,180 65,012 82,106 45,576 82,930 -6.88%
-
Net Worth 85,458 102,842 76,425 63,111 60,345 55,158 52,292 8.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,728 - - - - - - -
Div Payout % 78.30% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 85,458 102,842 76,425 63,111 60,345 55,158 52,292 8.52%
NOSH 67,289 85,701 62,134 61,273 61,577 62,680 62,253 1.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.72% 13.45% 59.34% 6.49% 9.87% 6.40% 10.60% -
ROE 10.06% 1.90% 30.85% 7.17% 14.49% 5.68% 18.81% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 93.06 17.80 64.04 113.46 147.94 77.69 149.01 -7.53%
EPS 13.80 2.28 37.94 7.38 14.20 5.00 15.80 -2.22%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.23 1.03 0.98 0.88 0.84 7.12%
Adjusted Per Share Value based on latest NOSH - 63,793
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.17 13.44 35.05 61.25 80.25 42.90 81.72 -6.33%
EPS 7.57 1.72 20.77 3.98 7.70 2.76 8.66 -2.21%
DPS 5.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7528 0.906 0.6733 0.556 0.5316 0.4859 0.4607 8.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.85 0.62 0.68 0.60 0.62 0.71 0.54 -
P/RPS 0.91 3.48 1.06 0.53 0.42 0.91 0.36 16.69%
P/EPS 6.66 27.19 1.79 8.13 4.37 14.20 3.42 11.73%
EY 15.03 3.68 55.79 12.30 22.90 7.04 29.26 -10.49%
DY 11.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.55 0.58 0.63 0.81 0.64 0.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 23/08/10 24/08/09 14/08/08 28/08/07 28/08/06 -
Price 1.03 0.62 0.71 0.60 0.66 0.69 0.55 -
P/RPS 1.11 3.48 1.11 0.53 0.45 0.89 0.37 20.07%
P/EPS 8.06 27.19 1.87 8.13 4.65 13.80 3.48 15.01%
EY 12.40 3.68 53.44 12.30 21.52 7.25 28.73 -13.05%
DY 9.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.58 0.58 0.67 0.78 0.65 3.73%

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