[LBICAP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 59.92%
YoY- -49.46%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 40,573 62,914 86,962 49,322 104,596 101,640 136,456 -18.29%
PBT 18,880 7,173 10,857 6,792 13,562 13,768 11,966 7.89%
Tax -1,333 -1,756 -2,944 -1,806 -3,645 -3,658 -2,520 -10.06%
NP 17,546 5,417 7,913 4,985 9,917 10,109 9,446 10.86%
-
NP to SH 17,480 5,413 7,620 5,012 9,917 9,877 9,446 10.79%
-
Tax Rate 7.06% 24.48% 27.12% 26.59% 26.88% 26.57% 21.06% -
Total Cost 23,026 57,497 79,049 44,337 94,678 91,530 127,009 -24.75%
-
Net Worth 74,012 63,020 61,451 57,638 55,628 45,444 31,696 15.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 4,176 4,166 4,150 - -
Div Payout % - - - 83.33% 42.02% 42.02% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 74,012 63,020 61,451 57,638 55,628 45,444 31,696 15.17%
NOSH 60,666 60,597 61,451 62,650 62,504 62,252 62,149 -0.40%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 43.25% 8.61% 9.10% 10.11% 9.48% 9.95% 6.92% -
ROE 23.62% 8.59% 12.40% 8.70% 17.83% 21.74% 29.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 66.88 103.82 141.51 78.73 167.34 163.27 219.56 -17.96%
EPS 28.81 8.93 12.40 8.00 15.87 15.87 15.20 11.24%
DPS 0.00 0.00 0.00 6.67 6.67 6.67 0.00 -
NAPS 1.22 1.04 1.00 0.92 0.89 0.73 0.51 15.63%
Adjusted Per Share Value based on latest NOSH - 62,599
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 35.31 54.75 75.68 42.92 91.03 88.45 118.75 -18.29%
EPS 15.21 4.71 6.63 4.36 8.63 8.60 8.22 10.79%
DPS 0.00 0.00 0.00 3.63 3.63 3.61 0.00 -
NAPS 0.6441 0.5484 0.5348 0.5016 0.4841 0.3955 0.2758 15.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.68 0.64 0.61 0.64 0.53 0.54 0.81 -
P/RPS 1.02 0.62 0.43 0.81 0.32 0.33 0.37 18.40%
P/EPS 2.36 7.16 4.92 8.00 3.34 3.40 5.33 -12.69%
EY 42.37 13.96 20.33 12.50 29.94 29.38 18.77 14.52%
DY 0.00 0.00 0.00 10.42 12.58 12.35 0.00 -
P/NAPS 0.56 0.62 0.61 0.70 0.60 0.74 1.59 -15.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 12/11/08 30/11/07 27/11/06 25/11/05 22/11/04 -
Price 0.70 0.65 0.53 0.65 0.63 0.55 0.78 -
P/RPS 1.05 0.63 0.37 0.83 0.38 0.34 0.36 19.52%
P/EPS 2.43 7.28 4.27 8.13 3.97 3.47 5.13 -11.70%
EY 41.16 13.74 23.40 12.31 25.19 28.85 19.49 13.26%
DY 0.00 0.00 0.00 10.26 10.58 12.12 0.00 -
P/NAPS 0.57 0.63 0.53 0.71 0.71 0.75 1.53 -15.16%

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