[LBICAP] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -19.21%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 58,848 78,770 55,582 104,324 102,849 146,753 109,734 -9.85%
PBT 6,054 9,307 7,366 11,542 14,576 5,735 30,175 -23.46%
Tax -1,831 -2,590 -2,063 -3,530 -3,904 -3,120 -1,549 2.82%
NP 4,223 6,717 5,303 8,012 10,672 2,615 28,626 -27.28%
-
NP to SH 4,060 6,531 5,279 8,012 10,953 2,615 28,626 -27.76%
-
Tax Rate 30.24% 27.83% 28.01% 30.58% 26.78% 54.40% 5.13% -
Total Cost 54,625 72,053 50,279 96,312 92,177 144,138 81,108 -6.37%
-
Net Worth 62,883 61,172 57,048 53,830 47,919 40,043 26,802 15.25%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 1,853 3,134 3,129 3,111 - - -
Div Payout % - 28.38% 59.38% 39.06% 28.41% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 62,883 61,172 57,048 53,830 47,919 40,043 26,802 15.25%
NOSH 60,464 61,790 62,690 62,593 62,233 62,568 62,331 -0.50%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.18% 8.53% 9.54% 7.68% 10.38% 1.78% 26.09% -
ROE 6.46% 10.68% 9.25% 14.88% 22.86% 6.53% 106.80% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 97.33 127.48 88.66 166.67 165.26 234.55 176.05 -9.39%
EPS 6.97 10.50 8.50 12.80 17.60 4.20 45.90 -26.93%
DPS 0.00 3.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.04 0.99 0.91 0.86 0.77 0.64 0.43 15.84%
Adjusted Per Share Value based on latest NOSH - 63,777
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.84 69.39 48.96 91.90 90.60 129.28 96.67 -9.85%
EPS 3.58 5.75 4.65 7.06 9.65 2.30 25.22 -27.75%
DPS 0.00 1.63 2.76 2.76 2.74 0.00 0.00 -
NAPS 0.554 0.5389 0.5026 0.4742 0.4221 0.3528 0.2361 15.26%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.70 0.55 0.62 0.63 0.51 0.80 0.91 -
P/RPS 0.72 0.43 0.70 0.38 0.31 0.34 0.52 5.56%
P/EPS 10.42 5.20 7.36 4.92 2.90 19.14 1.98 31.85%
EY 9.59 19.22 13.58 20.32 34.51 5.22 50.47 -24.15%
DY 0.00 5.45 8.06 7.94 9.80 0.00 0.00 -
P/NAPS 0.67 0.56 0.68 0.73 0.66 1.25 2.12 -17.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 29/02/08 28/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.69 0.75 0.63 0.80 0.54 0.61 0.88 -
P/RPS 0.71 0.59 0.71 0.48 0.33 0.26 0.50 6.01%
P/EPS 10.28 7.10 7.48 6.25 3.07 14.60 1.92 32.23%
EY 9.73 14.09 13.37 16.00 32.59 6.85 52.19 -24.39%
DY 0.00 4.00 7.94 6.25 9.26 0.00 0.00 -
P/NAPS 0.66 0.76 0.69 0.93 0.70 0.95 2.05 -17.19%

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