[LBICAP] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 47.85%
YoY- 318.85%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 78,770 55,582 104,324 102,849 146,753 109,734 126,053 -7.53%
PBT 9,307 7,366 11,542 14,576 5,735 30,175 -74,590 -
Tax -2,590 -2,063 -3,530 -3,904 -3,120 -1,549 -2,456 0.88%
NP 6,717 5,303 8,012 10,672 2,615 28,626 -77,046 -
-
NP to SH 6,531 5,279 8,012 10,953 2,615 28,626 -77,046 -
-
Tax Rate 27.83% 28.01% 30.58% 26.78% 54.40% 5.13% - -
Total Cost 72,053 50,279 96,312 92,177 144,138 81,108 203,099 -15.84%
-
Net Worth 61,172 57,048 53,830 47,919 40,043 26,802 22,460 18.15%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,853 3,134 3,129 3,111 - - - -
Div Payout % 28.38% 59.38% 39.06% 28.41% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 61,172 57,048 53,830 47,919 40,043 26,802 22,460 18.15%
NOSH 61,790 62,690 62,593 62,233 62,568 62,331 62,391 -0.16%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.53% 9.54% 7.68% 10.38% 1.78% 26.09% -61.12% -
ROE 10.68% 9.25% 14.88% 22.86% 6.53% 106.80% -343.02% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 127.48 88.66 166.67 165.26 234.55 176.05 202.04 -7.38%
EPS 10.50 8.50 12.80 17.60 4.20 45.90 -123.50 -
DPS 3.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.99 0.91 0.86 0.77 0.64 0.43 0.36 18.34%
Adjusted Per Share Value based on latest NOSH - 61,809
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 69.39 48.96 91.90 90.60 129.28 96.67 111.04 -7.53%
EPS 5.75 4.65 7.06 9.65 2.30 25.22 -67.87 -
DPS 1.63 2.76 2.76 2.74 0.00 0.00 0.00 -
NAPS 0.5389 0.5026 0.4742 0.4221 0.3528 0.2361 0.1979 18.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.55 0.62 0.63 0.51 0.80 0.91 0.69 -
P/RPS 0.43 0.70 0.38 0.31 0.34 0.52 0.34 3.98%
P/EPS 5.20 7.36 4.92 2.90 19.14 1.98 -0.56 -
EY 19.22 13.58 20.32 34.51 5.22 50.47 -178.97 -
DY 5.45 8.06 7.94 9.80 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.73 0.66 1.25 2.12 1.92 -18.54%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 29/02/08 28/02/07 27/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.75 0.63 0.80 0.54 0.61 0.88 0.66 -
P/RPS 0.59 0.71 0.48 0.33 0.26 0.50 0.33 10.15%
P/EPS 7.10 7.48 6.25 3.07 14.60 1.92 -0.53 -
EY 14.09 13.37 16.00 32.59 6.85 52.19 -187.10 -
DY 4.00 7.94 6.25 9.26 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.93 0.70 0.95 2.05 1.83 -13.61%

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