[LBICAP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.83%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 62,914 86,962 49,322 104,596 101,640 136,456 126,552 -10.98%
PBT 7,173 10,857 6,792 13,562 13,768 11,966 -6,621 -
Tax -1,756 -2,944 -1,806 -3,645 -3,658 -2,520 -3,464 -10.69%
NP 5,417 7,913 4,985 9,917 10,109 9,446 -10,085 -
-
NP to SH 5,413 7,620 5,012 9,917 9,877 9,446 -10,085 -
-
Tax Rate 24.48% 27.12% 26.59% 26.88% 26.57% 21.06% - -
Total Cost 57,497 79,049 44,337 94,678 91,530 127,009 136,637 -13.42%
-
Net Worth 63,020 61,451 57,638 55,628 45,444 31,696 17,474 23.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 4,176 4,166 4,150 - - -
Div Payout % - - 83.33% 42.02% 42.02% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 63,020 61,451 57,638 55,628 45,444 31,696 17,474 23.81%
NOSH 60,597 61,451 62,650 62,504 62,252 62,149 62,409 -0.48%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.61% 9.10% 10.11% 9.48% 9.95% 6.92% -7.97% -
ROE 8.59% 12.40% 8.70% 17.83% 21.74% 29.80% -57.71% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 103.82 141.51 78.73 167.34 163.27 219.56 202.78 -10.54%
EPS 8.93 12.40 8.00 15.87 15.87 15.20 -16.16 -
DPS 0.00 0.00 6.67 6.67 6.67 0.00 0.00 -
NAPS 1.04 1.00 0.92 0.89 0.73 0.51 0.28 24.42%
Adjusted Per Share Value based on latest NOSH - 63,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 54.75 75.68 42.92 91.03 88.45 118.75 110.13 -10.98%
EPS 4.71 6.63 4.36 8.63 8.60 8.22 -8.78 -
DPS 0.00 0.00 3.63 3.63 3.61 0.00 0.00 -
NAPS 0.5484 0.5348 0.5016 0.4841 0.3955 0.2758 0.1521 23.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.64 0.61 0.64 0.53 0.54 0.81 1.02 -
P/RPS 0.62 0.43 0.81 0.32 0.33 0.37 0.50 3.64%
P/EPS 7.16 4.92 8.00 3.34 3.40 5.33 -6.31 -
EY 13.96 20.33 12.50 29.94 29.38 18.77 -15.84 -
DY 0.00 0.00 10.42 12.58 12.35 0.00 0.00 -
P/NAPS 0.62 0.61 0.70 0.60 0.74 1.59 3.64 -25.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 12/11/08 30/11/07 27/11/06 25/11/05 22/11/04 08/01/04 -
Price 0.65 0.53 0.65 0.63 0.55 0.78 0.93 -
P/RPS 0.63 0.37 0.83 0.38 0.34 0.36 0.46 5.37%
P/EPS 7.28 4.27 8.13 3.97 3.47 5.13 -5.75 -
EY 13.74 23.40 12.31 25.19 28.85 19.49 -17.38 -
DY 0.00 0.00 10.26 10.58 12.12 0.00 0.00 -
P/NAPS 0.63 0.53 0.71 0.71 0.75 1.53 3.32 -24.17%

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