[LBICAP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.46%
YoY- 258.21%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 25,877 32,065 24,781 21,602 26,230 30,004 23,308 7.19%
PBT 1,370 3,416 3,052 3,705 3,861 5,746 3,216 -43.29%
Tax -796 -896 -903 -936 -1,158 -1,472 -855 -4.64%
NP 574 2,520 2,149 2,769 2,703 4,274 2,361 -60.94%
-
NP to SH 574 2,520 2,149 2,769 2,810 4,274 2,361 -60.94%
-
Tax Rate 58.10% 26.23% 29.59% 25.26% 29.99% 25.62% 26.59% -
Total Cost 25,303 29,545 22,632 18,833 23,527 25,730 20,947 13.38%
-
Net Worth 54,848 56,069 53,092 50,974 47,593 45,217 41,006 21.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 3,150 - - - 3,097 - -
Div Payout % - 125.00% - - - 72.46% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 54,848 56,069 53,092 50,974 47,593 45,217 41,006 21.33%
NOSH 63,777 63,000 63,205 62,931 61,809 61,942 62,131 1.75%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.22% 7.86% 8.67% 12.82% 10.30% 14.24% 10.13% -
ROE 1.05% 4.49% 4.05% 5.43% 5.90% 9.45% 5.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.57 50.90 39.21 34.33 42.44 48.44 37.51 5.35%
EPS 0.90 4.00 3.40 4.40 4.50 6.90 3.80 -61.61%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.86 0.89 0.84 0.81 0.77 0.73 0.66 19.24%
Adjusted Per Share Value based on latest NOSH - 62,931
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.52 27.90 21.57 18.80 22.83 26.11 20.28 7.21%
EPS 0.50 2.19 1.87 2.41 2.45 3.72 2.05 -60.86%
DPS 0.00 2.74 0.00 0.00 0.00 2.70 0.00 -
NAPS 0.4773 0.488 0.462 0.4436 0.4142 0.3935 0.3569 21.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.53 0.54 0.53 0.51 0.54 0.48 -
P/RPS 1.55 1.04 1.38 1.54 1.20 1.11 1.28 13.56%
P/EPS 70.00 13.25 15.88 12.05 11.22 7.83 12.63 212.20%
EY 1.43 7.55 6.30 8.30 8.91 12.78 7.92 -67.95%
DY 0.00 9.43 0.00 0.00 0.00 9.26 0.00 -
P/NAPS 0.73 0.60 0.64 0.65 0.66 0.74 0.73 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 26/05/06 27/02/06 25/11/05 26/08/05 -
Price 0.80 0.63 0.55 0.54 0.54 0.55 0.55 -
P/RPS 1.97 1.24 1.40 1.57 1.27 1.14 1.47 21.48%
P/EPS 88.89 15.75 16.18 12.27 11.88 7.97 14.47 234.31%
EY 1.13 6.35 6.18 8.15 8.42 12.55 6.91 -69.99%
DY 0.00 7.94 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.93 0.71 0.65 0.67 0.70 0.75 0.83 7.85%

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