[LBICAP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -87.22%
YoY- -70.25%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,637 25,540 4,176 11,662 13,548 18,590 25,877 -24.89%
PBT -23 5,307 -3,359 687 1,164 2,271 1,370 -
Tax 65 -1,513 0 -497 -425 -708 -796 -
NP 42 3,794 -3,359 190 739 1,563 574 -35.30%
-
NP to SH 47 3,788 -3,310 230 773 1,520 574 -34.07%
-
Tax Rate - 28.51% - 72.34% 36.51% 31.18% 58.10% -
Total Cost 4,595 21,746 7,535 11,472 12,809 17,027 25,303 -24.72%
-
Net Worth 61,569 77,001 71,468 59,799 65,060 57,140 54,848 1.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,938 3,139 - -
Div Payout % - - - - 250.83% 206.55% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 61,569 77,001 71,468 59,799 65,060 57,140 54,848 1.94%
NOSH 46,999 62,098 60,566 57,499 64,416 62,791 63,777 -4.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.91% 14.86% -80.44% 1.63% 5.45% 8.41% 2.22% -
ROE 0.08% 4.92% -4.63% 0.38% 1.19% 2.66% 1.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.87 41.13 6.89 20.28 21.03 29.61 40.57 -20.97%
EPS 0.10 6.10 -5.40 0.40 1.20 2.40 0.90 -30.64%
DPS 0.00 0.00 0.00 0.00 3.01 5.00 0.00 -
NAPS 1.31 1.24 1.18 1.04 1.01 0.91 0.86 7.25%
Adjusted Per Share Value based on latest NOSH - 57,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.04 22.23 3.63 10.15 11.79 16.18 22.52 -24.88%
EPS 0.04 3.30 -2.88 0.20 0.67 1.32 0.50 -34.33%
DPS 0.00 0.00 0.00 0.00 1.69 2.73 0.00 -
NAPS 0.5358 0.6701 0.622 0.5204 0.5662 0.4973 0.4773 1.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.15 0.66 0.71 0.70 0.55 0.62 0.63 -
P/RPS 11.66 1.60 10.30 3.45 2.62 2.09 1.55 39.93%
P/EPS 1,150.00 10.82 -12.99 175.00 45.83 25.61 70.00 59.37%
EY 0.09 9.24 -7.70 0.57 2.18 3.90 1.43 -36.90%
DY 0.00 0.00 0.00 0.00 5.47 8.06 0.00 -
P/NAPS 0.88 0.53 0.60 0.67 0.54 0.68 0.73 3.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 23/02/10 23/02/09 29/02/08 28/02/07 -
Price 1.16 0.73 0.63 0.69 0.75 0.63 0.80 -
P/RPS 11.76 1.77 9.14 3.40 3.57 2.13 1.97 34.64%
P/EPS 1,160.00 11.97 -11.53 172.50 62.50 26.03 88.89 53.37%
EY 0.09 8.36 -8.67 0.58 1.60 3.84 1.13 -34.38%
DY 0.00 0.00 0.00 0.00 4.01 7.94 0.00 -
P/NAPS 0.89 0.59 0.53 0.66 0.74 0.69 0.93 -0.72%

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