[LBICAP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 133.64%
YoY- -92.02%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 102,617 101,144 102,420 120,671 137,045 149,241 146,824 -21.29%
PBT 16,364 16,528 14,191 7,499 5,505 3,505 6,144 92.48%
Tax -4,469 -4,421 -4,080 -3,985 -4,001 -3,776 -2,950 32.00%
NP 11,895 12,107 10,111 3,514 1,504 -271 3,194 140.84%
-
NP to SH 12,002 12,214 10,218 3,514 1,504 -271 3,194 142.28%
-
Tax Rate 27.31% 26.75% 28.75% 53.14% 72.68% 107.73% 48.01% -
Total Cost 90,722 89,037 92,309 117,157 135,541 149,512 143,630 -26.44%
-
Net Worth 53,092 50,974 47,593 45,217 41,006 0 26,378 59.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,097 3,097 3,097 3,097 - - - -
Div Payout % 25.80% 25.36% 30.31% 88.14% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 53,092 50,974 47,593 45,217 41,006 0 26,378 59.61%
NOSH 63,205 62,931 61,809 61,942 62,131 64,416 62,806 0.42%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.59% 11.97% 9.87% 2.91% 1.10% -0.18% 2.18% -
ROE 22.61% 23.96% 21.47% 7.77% 3.67% 0.00% 12.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 162.35 160.72 165.70 194.81 220.57 231.68 233.77 -21.62%
EPS 18.99 19.41 16.53 5.67 2.42 -0.42 5.09 141.13%
DPS 4.90 5.00 5.01 5.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.77 0.73 0.66 0.00 0.42 58.94%
Adjusted Per Share Value based on latest NOSH - 61,942
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 90.40 89.10 90.22 106.30 120.73 131.47 129.34 -21.29%
EPS 10.57 10.76 9.00 3.10 1.32 -0.24 2.81 142.45%
DPS 2.73 2.73 2.73 2.73 0.00 0.00 0.00 -
NAPS 0.4677 0.449 0.4193 0.3983 0.3612 0.00 0.2324 59.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.54 0.53 0.51 0.54 0.48 0.60 0.80 -
P/RPS 0.33 0.33 0.31 0.28 0.22 0.26 0.34 -1.97%
P/EPS 2.84 2.73 3.09 9.52 19.83 -142.62 15.73 -68.15%
EY 35.16 36.62 32.41 10.51 5.04 -0.70 6.36 213.63%
DY 9.07 9.43 9.82 9.26 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.66 0.74 0.73 0.00 1.90 -51.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 27/02/06 25/11/05 26/08/05 27/05/05 28/02/05 -
Price 0.55 0.54 0.54 0.55 0.55 0.48 0.61 -
P/RPS 0.34 0.34 0.33 0.28 0.25 0.21 0.26 19.64%
P/EPS 2.90 2.78 3.27 9.69 22.72 -114.10 11.99 -61.28%
EY 34.52 35.94 30.61 10.31 4.40 -0.88 8.34 158.46%
DY 8.91 9.26 9.28 9.09 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.70 0.75 0.83 0.00 1.45 -41.51%

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