[LBICAP] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 383.84%
YoY- 137.15%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 104,324 102,849 146,753 109,734 126,053 122,260 126,056 -3.10%
PBT 11,542 14,576 5,735 30,175 -74,590 -5,569 -34,496 -
Tax -3,530 -3,904 -3,120 -1,549 -2,456 5,569 34,496 -
NP 8,012 10,672 2,615 28,626 -77,046 0 0 -
-
NP to SH 8,012 10,953 2,615 28,626 -77,046 -8,207 -28,108 -
-
Tax Rate 30.58% 26.78% 54.40% 5.13% - - - -
Total Cost 96,312 92,177 144,138 81,108 203,099 122,260 126,056 -4.38%
-
Net Worth 53,830 47,919 40,043 26,802 22,460 109,218 106,684 -10.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,129 3,111 - - - - - -
Div Payout % 39.06% 28.41% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 53,830 47,919 40,043 26,802 22,460 109,218 106,684 -10.77%
NOSH 62,593 62,233 62,568 62,331 62,391 62,410 62,388 0.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.68% 10.38% 1.78% 26.09% -61.12% 0.00% 0.00% -
ROE 14.88% 22.86% 6.53% 106.80% -343.02% -7.51% -26.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 166.67 165.26 234.55 176.05 202.04 195.90 202.05 -3.15%
EPS 12.80 17.60 4.20 45.90 -123.50 -13.15 -45.10 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.77 0.64 0.43 0.36 1.75 1.71 -10.81%
Adjusted Per Share Value based on latest NOSH - 62,368
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 90.79 89.51 127.71 95.50 109.70 106.40 109.70 -3.10%
EPS 6.97 9.53 2.28 24.91 -67.05 -7.14 -24.46 -
DPS 2.72 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4685 0.417 0.3485 0.2332 0.1955 0.9505 0.9284 -10.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.63 0.51 0.80 0.91 0.69 0.99 0.92 -
P/RPS 0.38 0.31 0.34 0.52 0.34 0.51 0.46 -3.13%
P/EPS 4.92 2.90 19.14 1.98 -0.56 -7.53 -2.04 -
EY 20.32 34.51 5.22 50.47 -178.97 -13.28 -48.97 -
DY 7.94 9.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 1.25 2.12 1.92 0.57 0.54 5.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 0.80 0.54 0.61 0.88 0.66 0.95 0.83 -
P/RPS 0.48 0.33 0.26 0.50 0.33 0.48 0.41 2.66%
P/EPS 6.25 3.07 14.60 1.92 -0.53 -7.22 -1.84 -
EY 16.00 32.59 6.85 52.19 -187.10 -13.84 -54.28 -
DY 6.25 9.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.95 2.05 1.83 0.54 0.49 11.26%

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