[LBICAP] YoY Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	15,745	25,937	13,536	24,781	23,308	35,504	33,398	-11.76%
YoY %	-39.30%	91.61%	-45.38%	6.32%	-34.35%	6.31%	-	-
Horiz. %	47.14%	77.66%	40.53%	74.20%	69.79%	106.31%	100.00%	-
PBT	1,250	3,936	1,645	3,052	3,216	1,216	-2,318	-
YoY %	-68.24%	139.27%	-46.10%	-5.10%	164.47%	152.46%	-	-
Horiz. %	-53.93%	-169.80%	-70.97%	-131.67%	-138.74%	-52.46%	100.00%	-
Tax	-363	-917	-587	-903	-855	-630	-423	-2.51%
YoY %	60.41%	-56.22%	34.99%	-5.61%	-35.71%	-48.94%	-	-
Horiz. %	85.82%	216.78%	138.77%	213.48%	202.13%	148.94%	100.00%	-
NP	887	3,019	1,058	2,149	2,361	586	-2,741	-
YoY %	-70.62%	185.35%	-50.77%	-8.98%	302.90%	121.38%	-	-
Horiz. %	-32.36%	-110.14%	-38.60%	-78.40%	-86.14%	-21.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	925	2,933	1,062	2,149	2,361	586	-2,741	-
YoY %	-68.46%	176.18%	-50.58%	-8.98%	302.90%	121.38%	-	-
Horiz. %	-33.75%	-107.00%	-38.74%	-78.40%	-86.14%	-21.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.04%	23.30%	35.68%	29.59%	26.59%	51.81%	-	-
YoY %	24.64%	-34.70%	20.58%	11.28%	-48.68%	0.00%	-	-
Horiz. %	56.05%	44.97%	68.87%	57.11%	51.32%	100.00%	-	-
Total Cost	14,858	22,918	12,478	22,632	20,947	34,918	36,139	-13.75%
YoY %	-35.17%	83.67%	-44.87%	8.04%	-40.01%	-3.38%	-	-
Horiz. %	41.11%	63.42%	34.53%	62.62%	57.96%	96.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,706	59,882	54,974	53,092	41,006	31,904	18,731	23.24%
YoY %	9.73%	8.93%	3.54%	29.47%	28.53%	70.33%	-	-
Horiz. %	350.79%	319.69%	293.49%	283.44%	218.92%	170.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	65,706	59,882	54,974	53,092	41,006	31,904	18,731	23.24%
YoY %	9.73%	8.93%	3.54%	29.47%	28.53%	70.33%	-	-
Horiz. %	350.79%	319.69%	293.49%	283.44%	218.92%	170.33%	100.00%	-
NOSH	63,793	61,104	62,470	63,205	62,131	65,111	62,437	0.35%
YoY %	4.40%	-2.19%	-1.16%	1.73%	-4.58%	4.28%	-	-
Horiz. %	102.17%	97.87%	100.05%	101.23%	99.51%	104.28%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	5.63%	11.64%	7.82%	8.67%	10.13%	1.65%	-8.21%	-
YoY %	-51.63%	48.85%	-9.80%	-14.41%	513.94%	120.10%	-	-
Horiz. %	-68.57%	-141.78%	-95.25%	-105.60%	-123.39%	-20.10%	100.00%	-
ROE	1.41%	4.90%	1.93%	4.05%	5.76%	1.84%	-14.63%	-
YoY %	-71.22%	153.89%	-52.35%	-29.69%	213.04%	112.58%	-	-
Horiz. %	-9.64%	-33.49%	-13.19%	-27.68%	-39.37%	-12.58%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	24.68	42.45	21.67	39.21	37.51	54.53	53.49	-12.08%
YoY %	-41.86%	95.89%	-44.73%	4.53%	-31.21%	1.94%	-	-
Horiz. %	46.14%	79.36%	40.51%	73.30%	70.13%	101.94%	100.00%	-
EPS	1.45	4.80	1.70	3.40	3.80	0.90	-4.39	-
YoY %	-69.79%	182.35%	-50.00%	-10.53%	322.22%	120.50%	-	-
Horiz. %	-33.03%	-109.34%	-38.72%	-77.45%	-86.56%	-20.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.03	0.98	0.88	0.84	0.66	0.49	0.30	22.80%
YoY %	5.10%	11.36%	4.76%	27.27%	34.69%	63.33%	-	-
Horiz. %	343.33%	326.67%	293.33%	280.00%	220.00%	163.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 63,205
RPS	13.70	22.57	11.78	21.57	20.28	30.90	29.06	-11.76%
YoY %	-39.30%	91.60%	-45.39%	6.36%	-34.37%	6.33%	-	-
Horiz. %	47.14%	77.67%	40.54%	74.23%	69.79%	106.33%	100.00%	-
EPS	0.80	2.55	0.92	1.87	2.05	0.51	-2.39	-
YoY %	-68.63%	177.17%	-50.80%	-8.78%	301.96%	121.34%	-	-
Horiz. %	-33.47%	-106.69%	-38.49%	-78.24%	-85.77%	-21.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5718	0.5211	0.4784	0.462	0.3569	0.2777	0.163	23.24%
YoY %	9.73%	8.93%	3.55%	29.45%	28.52%	70.37%	-	-
Horiz. %	350.80%	319.69%	293.50%	283.44%	218.96%	170.37%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.60	0.62	0.71	0.54	0.48	0.80	0.88	-
P/RPS	2.43	1.46	3.28	1.38	1.28	1.47	1.65	6.65%
YoY %	66.44%	-55.49%	137.68%	7.81%	-12.93%	-10.91%	-	-
Horiz. %	147.27%	88.48%	198.79%	83.64%	77.58%	89.09%	100.00%	-
P/EPS	41.38	12.92	41.76	15.88	12.63	88.89	-20.05	-
YoY %	220.28%	-69.06%	162.97%	25.73%	-85.79%	543.34%	-	-
Horiz. %	-206.38%	-64.44%	-208.28%	-79.20%	-62.99%	-443.34%	100.00%	-
EY	2.42	7.74	2.39	6.30	7.92	1.12	-4.99	-
YoY %	-68.73%	223.85%	-62.06%	-20.45%	607.14%	122.44%	-	-
Horiz. %	-48.50%	-155.11%	-47.90%	-126.25%	-158.72%	-22.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.63	0.81	0.64	0.73	1.63	2.93	-23.63%
YoY %	-7.94%	-22.22%	26.56%	-12.33%	-55.21%	-44.37%	-	-
Horiz. %	19.80%	21.50%	27.65%	21.84%	24.91%	55.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	14/08/08	28/08/07	28/08/06	26/08/05	26/08/04	29/08/03	-
Price	0.60	0.66	0.69	0.55	0.55	0.78	1.00	-
P/RPS	2.43	1.55	3.18	1.40	1.47	1.43	1.87	4.45%
YoY %	56.77%	-51.26%	127.14%	-4.76%	2.80%	-23.53%	-	-
Horiz. %	129.95%	82.89%	170.05%	74.87%	78.61%	76.47%	100.00%	-
P/EPS	41.38	13.75	40.59	16.18	14.47	86.67	-22.78	-
YoY %	200.95%	-66.12%	150.87%	11.82%	-83.30%	480.47%	-	-
Horiz. %	-181.65%	-60.36%	-178.18%	-71.03%	-63.52%	-380.47%	100.00%	-
EY	2.42	7.27	2.46	6.18	6.91	1.15	-4.39	-
YoY %	-66.71%	195.53%	-60.19%	-10.56%	500.87%	126.20%	-	-
Horiz. %	-55.13%	-165.60%	-56.04%	-140.77%	-157.40%	-26.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.67	0.78	0.65	0.83	1.59	3.33	-25.24%
YoY %	-13.43%	-14.10%	20.00%	-21.69%	-47.80%	-52.25%	-	-
Horiz. %	17.42%	20.12%	23.42%	19.52%	24.92%	47.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos