[LBICAP] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -92.74%
YoY- -88.82%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 120,671 137,045 149,241 146,824 119,010 96,993 94,887 17.36%
PBT 7,499 5,505 3,505 6,144 45,340 37,046 33,512 -63.10%
Tax -3,985 -4,001 -3,776 -2,950 -1,330 -469 -262 512.86%
NP 3,514 1,504 -271 3,194 44,010 36,577 33,250 -77.61%
-
NP to SH 3,514 1,504 -271 3,194 44,010 36,577 33,250 -77.61%
-
Tax Rate 53.14% 72.68% 107.73% 48.01% 2.93% 1.27% 0.78% -
Total Cost 117,157 135,541 149,512 143,630 75,000 60,416 61,637 53.38%
-
Net Worth 45,217 41,006 0 26,378 32,073 31,904 29,292 33.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,097 - - - - - - -
Div Payout % 88.14% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 45,217 41,006 0 26,378 32,073 31,904 29,292 33.53%
NOSH 61,942 62,131 64,416 62,806 62,888 65,111 62,323 -0.40%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.91% 1.10% -0.18% 2.18% 36.98% 37.71% 35.04% -
ROE 7.77% 3.67% 0.00% 12.11% 137.22% 114.65% 113.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 194.81 220.57 231.68 233.77 189.24 148.97 152.25 17.84%
EPS 5.67 2.42 -0.42 5.09 69.98 56.18 53.35 -77.53%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.00 0.42 0.51 0.49 0.47 34.08%
Adjusted Per Share Value based on latest NOSH - 62,806
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 105.01 119.26 129.88 127.77 103.57 84.41 82.58 17.35%
EPS 3.06 1.31 -0.24 2.78 38.30 31.83 28.94 -77.60%
DPS 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3935 0.3569 0.00 0.2296 0.2791 0.2777 0.2549 33.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.48 0.60 0.80 0.81 0.80 0.83 -
P/RPS 0.28 0.22 0.26 0.34 0.43 0.54 0.55 -36.21%
P/EPS 9.52 19.83 -142.62 15.73 1.16 1.42 1.56 233.57%
EY 10.51 5.04 -0.70 6.36 86.40 70.22 64.28 -70.06%
DY 9.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.00 1.90 1.59 1.63 1.77 -44.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 28/02/05 22/11/04 26/08/04 26/05/04 -
Price 0.55 0.55 0.48 0.61 0.78 0.78 0.75 -
P/RPS 0.28 0.25 0.21 0.26 0.41 0.52 0.49 -31.11%
P/EPS 9.69 22.72 -114.10 11.99 1.11 1.39 1.41 261.04%
EY 10.31 4.40 -0.88 8.34 89.72 72.02 71.13 -72.37%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 0.00 1.45 1.53 1.59 1.60 -39.62%

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