[LBICAP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 239.18%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 39,792 69,524 91,100 48,694 92,766 92,372 111,928 -15.82%
PBT 24,934 6,036 12,000 4,702 9,314 9,160 10,446 15.59%
Tax -1,322 -1,524 -3,006 -1,584 522 -2,544 -804 8.63%
NP 23,612 4,512 8,994 3,118 9,836 6,616 9,642 16.09%
-
NP to SH 23,574 4,522 8,744 3,134 9,836 6,268 9,642 16.05%
-
Tax Rate 5.30% 25.25% 25.05% 33.69% -5.60% 27.77% 7.70% -
Total Cost 16,180 65,012 82,106 45,576 82,930 85,756 102,286 -26.44%
-
Net Worth 76,425 63,111 60,345 55,158 52,292 41,368 30,679 16.42%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 76,425 63,111 60,345 55,158 52,292 41,368 30,679 16.42%
NOSH 62,134 61,273 61,577 62,680 62,253 62,680 62,610 -0.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 59.34% 6.49% 9.87% 6.40% 10.60% 7.16% 8.61% -
ROE 30.85% 7.17% 14.49% 5.68% 18.81% 15.15% 31.43% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.04 113.46 147.94 77.69 149.01 147.37 178.77 -15.71%
EPS 37.94 7.38 14.20 5.00 15.80 10.00 15.40 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.03 0.98 0.88 0.84 0.66 0.49 16.57%
Adjusted Per Share Value based on latest NOSH - 62,470
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.05 61.25 80.25 42.90 81.72 81.37 98.60 -15.82%
EPS 20.77 3.98 7.70 2.76 8.66 5.52 8.49 16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6733 0.556 0.5316 0.4859 0.4607 0.3644 0.2703 16.42%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.68 0.60 0.62 0.71 0.54 0.48 0.80 -
P/RPS 1.06 0.53 0.42 0.91 0.36 0.33 0.45 15.34%
P/EPS 1.79 8.13 4.37 14.20 3.42 4.80 5.19 -16.25%
EY 55.79 12.30 22.90 7.04 29.26 20.83 19.25 19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.63 0.81 0.64 0.73 1.63 -16.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 14/08/08 28/08/07 28/08/06 26/08/05 26/08/04 -
Price 0.71 0.60 0.66 0.69 0.55 0.55 0.78 -
P/RPS 1.11 0.53 0.45 0.89 0.37 0.37 0.44 16.66%
P/EPS 1.87 8.13 4.65 13.80 3.48 5.50 5.06 -15.28%
EY 53.44 12.30 21.52 7.25 28.73 18.18 19.74 18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.67 0.78 0.65 0.83 1.59 -15.46%

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