[LBICAP] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 210.68%
YoY- 108.74%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 38,385 52,744 32,096 45,887 78,174 64,384 93,534 -13.78%
PBT 7,182 9,699 784 14,823 9,010 8,722 8,270 -2.32%
Tax -1,769 -2,866 -933 -1,590 -2,446 -2,444 -2,800 -7.36%
NP 5,413 6,833 -149 13,233 6,564 6,278 5,470 -0.17%
-
NP to SH 5,418 6,827 -224 13,328 6,385 6,212 5,474 -0.17%
-
Tax Rate 24.63% 29.55% 119.01% 10.73% 27.15% 28.02% 33.86% -
Total Cost 32,972 45,911 32,245 32,654 71,610 58,106 88,064 -15.09%
-
Net Worth 63,714 79,359 68,623 75,209 62,510 58,185 49,664 4.23%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 3,099 - - 3,763 6,269 3,150 -
Div Payout % - 45.41% - - 58.95% 100.93% 57.54% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 63,714 79,359 68,623 75,209 62,510 58,185 49,664 4.23%
NOSH 63,714 61,999 57,666 62,156 61,284 62,565 57,749 1.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.10% 12.96% -0.46% 28.84% 8.40% 9.75% 5.85% -
ROE 8.50% 8.60% -0.33% 17.72% 10.21% 10.68% 11.02% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 60.25 85.07 55.66 73.82 127.56 102.91 161.96 -15.18%
EPS 8.50 11.01 -0.39 21.44 10.42 9.93 9.48 -1.80%
DPS 0.00 5.00 0.00 0.00 6.14 10.00 5.45 -
NAPS 1.00 1.28 1.19 1.21 1.02 0.93 0.86 2.54%
Adjusted Per Share Value based on latest NOSH - 62,156
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.81 46.46 28.27 40.42 68.87 56.72 82.40 -13.78%
EPS 4.77 6.01 -0.20 11.74 5.62 5.47 4.82 -0.17%
DPS 0.00 2.73 0.00 0.00 3.32 5.52 2.77 -
NAPS 0.5613 0.6991 0.6045 0.6625 0.5507 0.5126 0.4375 4.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.29 0.76 0.67 0.71 0.55 0.63 0.75 -
P/RPS 2.14 0.89 1.20 0.96 0.43 0.61 0.46 29.17%
P/EPS 15.17 6.90 -172.49 3.31 5.28 6.35 7.91 11.45%
EY 6.59 14.49 -0.58 30.20 18.94 15.76 12.64 -10.27%
DY 0.00 6.58 0.00 0.00 11.17 15.87 7.27 -
P/NAPS 1.29 0.59 0.56 0.59 0.54 0.68 0.87 6.77%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 27/05/11 18/05/10 29/05/09 16/05/08 28/05/07 -
Price 1.35 0.77 0.62 0.68 0.62 0.57 0.68 -
P/RPS 2.24 0.91 1.11 0.92 0.49 0.55 0.42 32.14%
P/EPS 15.88 6.99 -159.61 3.17 5.95 5.74 7.17 14.15%
EY 6.30 14.30 -0.63 31.53 16.80 17.42 13.94 -12.38%
DY 0.00 6.49 0.00 0.00 9.91 17.54 8.02 -
P/NAPS 1.35 0.60 0.52 0.56 0.61 0.61 0.79 9.33%

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