[LBICAP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 79.57%
YoY- -28.96%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 42,022 14,842 30,430 47,186 65,222 36,992 78,447 -9.87%
PBT 8,544 1,608 14,160 5,380 8,143 5,094 10,172 -2.86%
Tax -2,153 -592 -1,000 -1,317 -2,208 -1,355 -2,734 -3.90%
NP 6,391 1,016 13,160 4,063 5,935 3,739 7,438 -2.49%
-
NP to SH 6,391 967 13,110 4,060 5,715 3,759 7,438 -2.49%
-
Tax Rate 25.20% 36.82% 7.06% 24.48% 27.12% 26.60% 26.88% -
Total Cost 35,631 13,826 17,270 43,123 59,287 33,253 71,009 -10.84%
-
Net Worth 67,271 73,869 74,012 63,020 61,451 57,638 55,628 3.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,363 - - - - 3,132 3,125 1.22%
Div Payout % 52.63% - - - - 83.33% 42.02% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 67,271 73,869 74,012 63,020 61,451 57,638 55,628 3.21%
NOSH 67,271 62,075 60,666 60,597 61,451 62,650 62,504 1.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.21% 6.85% 43.25% 8.61% 9.10% 10.11% 9.48% -
ROE 9.50% 1.31% 17.71% 6.44% 9.30% 6.52% 13.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.47 23.91 50.16 77.87 106.14 59.05 125.51 -10.96%
EPS 6.90 0.53 21.61 6.70 9.30 6.00 11.90 -8.67%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 1.00 1.19 1.22 1.04 1.00 0.92 0.89 1.95%
Adjusted Per Share Value based on latest NOSH - 60,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 37.02 13.07 26.81 41.57 57.46 32.59 69.11 -9.87%
EPS 5.63 0.85 11.55 3.58 5.03 3.31 6.55 -2.48%
DPS 2.96 0.00 0.00 0.00 0.00 2.76 2.75 1.23%
NAPS 0.5926 0.6507 0.652 0.5552 0.5413 0.5077 0.49 3.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.06 0.63 0.68 0.64 0.61 0.64 0.53 -
P/RPS 1.70 2.63 1.36 0.82 0.57 1.08 0.42 26.21%
P/EPS 11.16 40.44 3.15 9.55 6.56 10.67 4.45 16.54%
EY 8.96 2.47 31.78 10.47 15.25 9.38 22.45 -14.18%
DY 4.72 0.00 0.00 0.00 0.00 7.81 9.43 -10.88%
P/NAPS 1.06 0.53 0.56 0.62 0.61 0.70 0.60 9.93%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 22/11/10 23/11/09 12/11/08 30/11/07 27/11/06 -
Price 0.98 0.68 0.70 0.65 0.53 0.65 0.63 -
P/RPS 1.57 2.84 1.40 0.83 0.50 1.10 0.50 20.98%
P/EPS 10.32 43.65 3.24 9.70 5.70 10.83 5.29 11.77%
EY 9.69 2.29 30.87 10.31 17.55 9.23 18.89 -10.51%
DY 5.10 0.00 0.00 0.00 0.00 7.69 7.94 -7.10%
P/NAPS 0.98 0.57 0.57 0.63 0.53 0.71 0.71 5.51%

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