[LBICAP] YoY Annualized 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- -35.53%
YoY- 177.56%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 45,048 46,659 40,382 34,606 58,848 78,770 55,582 -3.43%
PBT 13,469 8,847 6,915 12,300 6,054 9,307 7,366 10.57%
Tax -3,914 -2,096 -2,105 -1,043 -1,831 -2,590 -2,063 11.25%
NP 9,555 6,751 4,810 11,257 4,223 6,717 5,303 10.30%
-
NP to SH 9,555 6,756 4,755 11,269 4,060 6,531 5,279 10.38%
-
Tax Rate 29.06% 23.69% 30.44% 8.48% 30.24% 27.83% 28.01% -
Total Cost 35,493 39,908 35,572 23,349 54,625 72,053 50,279 -5.63%
-
Net Worth 90,174 80,883 75,592 72,173 62,883 61,172 57,048 7.92%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,175 3,087 18 - - 1,853 3,134 0.21%
Div Payout % 33.23% 45.70% 0.38% - - 28.38% 59.38% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 90,174 80,883 75,592 72,173 62,883 61,172 57,048 7.92%
NOSH 63,503 61,743 60,961 60,649 60,464 61,790 62,690 0.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.21% 14.47% 11.91% 32.53% 7.18% 8.53% 9.54% -
ROE 10.60% 8.35% 6.29% 15.61% 6.46% 10.68% 9.25% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 70.94 75.57 66.24 57.06 97.33 127.48 88.66 -3.64%
EPS 15.20 10.90 7.80 18.00 6.97 10.50 8.50 10.16%
DPS 5.00 5.00 0.03 0.00 0.00 3.00 5.00 0.00%
NAPS 1.42 1.31 1.24 1.19 1.04 0.99 0.91 7.69%
Adjusted Per Share Value based on latest NOSH - 60,566
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.68 41.10 35.57 30.49 51.84 69.39 48.96 -3.43%
EPS 8.42 5.95 4.19 9.93 3.58 5.75 4.65 10.39%
DPS 2.80 2.72 0.02 0.00 0.00 1.63 2.76 0.23%
NAPS 0.7944 0.7125 0.6659 0.6358 0.554 0.5389 0.5026 7.92%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.36 1.15 0.66 0.71 0.70 0.55 0.62 -
P/RPS 1.92 1.52 1.00 1.24 0.72 0.43 0.70 18.29%
P/EPS 9.04 10.51 8.46 3.82 10.42 5.20 7.36 3.48%
EY 11.06 9.51 11.82 26.17 9.59 19.22 13.58 -3.36%
DY 3.68 4.35 0.05 0.00 0.00 5.45 8.06 -12.23%
P/NAPS 0.96 0.88 0.53 0.60 0.67 0.56 0.68 5.91%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 28/02/11 23/02/10 23/02/09 29/02/08 -
Price 1.39 1.16 0.73 0.63 0.69 0.75 0.63 -
P/RPS 1.96 1.54 1.10 1.10 0.71 0.59 0.71 18.42%
P/EPS 9.24 10.60 9.36 3.39 10.28 7.10 7.48 3.58%
EY 10.82 9.43 10.68 29.49 9.73 14.09 13.37 -3.46%
DY 3.60 4.31 0.04 0.00 0.00 4.00 7.94 -12.34%
P/NAPS 0.98 0.89 0.59 0.53 0.66 0.76 0.69 6.01%

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