[LBICAP] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -6.09%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 16,350 10,711 7,216 10,534 12,424 19,672 12,645 4.37%
PBT 4,974 2,733 380 1,697 2,362 2,143 2,742 10.42%
Tax -1,337 -639 -390 -339 -555 -705 -563 15.49%
NP 3,637 2,094 -10 1,358 1,807 1,438 2,179 8.90%
-
NP to SH 3,637 2,094 -10 1,327 1,799 1,343 2,191 8.80%
-
Tax Rate 26.88% 23.38% 102.63% 19.98% 23.50% 32.90% 20.53% -
Total Cost 12,713 8,617 7,226 9,176 10,617 18,234 10,466 3.29%
-
Net Worth 87,162 67,235 74,131 74,263 63,208 61,045 57,592 7.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 1,831 3,129 -
Div Payout % - - - - - 136.36% 142.86% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 87,162 67,235 74,131 74,263 63,208 61,045 57,592 7.14%
NOSH 62,706 67,235 62,295 60,871 60,777 61,045 62,599 0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.24% 19.55% -0.14% 12.89% 14.54% 7.31% 17.23% -
ROE 4.17% 3.11% -0.01% 1.79% 2.85% 2.20% 3.80% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.07 15.93 11.58 17.31 20.44 32.23 20.20 4.33%
EPS 5.80 3.10 -0.60 2.18 2.96 4.80 3.50 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 5.00 -
NAPS 1.39 1.00 1.19 1.22 1.04 1.00 0.92 7.11%
Adjusted Per Share Value based on latest NOSH - 60,871
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.40 9.44 6.36 9.28 10.94 17.33 11.14 4.36%
EPS 3.20 1.84 -0.01 1.17 1.58 1.18 1.93 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 1.61 2.76 -
NAPS 0.7678 0.5923 0.653 0.6542 0.5568 0.5378 0.5073 7.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.25 1.06 0.63 0.68 0.64 0.61 0.64 -
P/RPS 4.79 6.65 5.44 3.93 3.13 1.89 3.17 7.11%
P/EPS 21.55 34.04 -3,924.59 31.19 21.62 27.73 18.29 2.76%
EY 4.64 2.94 -0.03 3.21 4.63 3.61 5.47 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 4.92 7.81 -
P/NAPS 0.90 1.06 0.53 0.56 0.62 0.61 0.70 4.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 25/11/11 22/11/10 23/11/09 12/11/08 30/11/07 -
Price 1.28 0.98 0.68 0.70 0.65 0.53 0.65 -
P/RPS 4.91 6.15 5.87 4.05 3.18 1.64 3.22 7.27%
P/EPS 22.07 31.47 -4,236.07 32.11 21.96 24.09 18.57 2.91%
EY 4.53 3.18 -0.02 3.11 4.55 4.15 5.38 -2.82%
DY 0.00 0.00 0.00 0.00 0.00 5.66 7.69 -
P/NAPS 0.92 0.98 0.57 0.57 0.63 0.53 0.71 4.40%

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