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

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	10,534	12,424	19,672	12,645	32,065	30,004	46,378	-21.87%
YoY %	-15.21%	-36.84%	55.57%	-60.56%	6.87%	-35.31%	-	-
Horiz. %	22.71%	26.79%	42.42%	27.27%	69.14%	64.69%	100.00%	-
PBT	1,697	2,362	2,143	2,742	3,416	5,746	3,752	-12.38%
YoY %	-28.15%	10.22%	-21.85%	-19.73%	-40.55%	53.14%	-	-
Horiz. %	45.23%	62.95%	57.12%	73.08%	91.04%	153.14%	100.00%	-
Tax	-339	-555	-705	-563	-896	-1,472	-1,488	-21.84%
YoY %	38.92%	21.28%	-25.22%	37.17%	39.13%	1.08%	-	-
Horiz. %	22.78%	37.30%	47.38%	37.84%	60.22%	98.92%	100.00%	-
NP	1,358	1,807	1,438	2,179	2,520	4,274	2,264	-8.16%
YoY %	-24.85%	25.66%	-34.01%	-13.53%	-41.04%	88.78%	-	-
Horiz. %	59.98%	79.81%	63.52%	96.25%	111.31%	188.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,327	1,799	1,343	2,191	2,520	4,274	2,264	-8.51%
YoY %	-26.24%	33.95%	-38.70%	-13.06%	-41.04%	88.78%	-	-
Horiz. %	58.61%	79.46%	59.32%	96.78%	111.31%	188.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.98%	23.50%	32.90%	20.53%	26.23%	25.62%	39.66%	-
YoY %	-14.98%	-28.57%	60.25%	-21.73%	2.38%	-35.40%	-	-
Horiz. %	50.38%	59.25%	82.96%	51.77%	66.14%	64.60%	100.00%	-
Total Cost	9,176	10,617	18,234	10,466	29,545	25,730	44,114	-23.01%
YoY %	-13.57%	-41.77%	74.22%	-64.58%	14.83%	-41.67%	-	-
Horiz. %	20.80%	24.07%	41.33%	23.72%	66.97%	58.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,263	63,208	61,045	57,592	56,069	45,217	32,073	15.01%
YoY %	17.49%	3.54%	6.00%	2.72%	24.00%	40.98%	-	-
Horiz. %	231.54%	197.08%	190.33%	179.57%	174.82%	140.98%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	1,831	3,129	3,150	3,097	-	-
YoY %	-	-	-41.48%	-0.67%	1.71%	0.00%	-	-
Horiz. %	-	-	59.12%	101.03%	101.71%	100.00%	-	-
Div Payout %	-	-	136.36%	142.86%	125.00%	72.46%	-	-
YoY %	-	-	-4.55%	14.29%	72.51%	0.00%	-	-
Horiz. %	-	-	188.19%	197.16%	172.51%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	74,263	63,208	61,045	57,592	56,069	45,217	32,073	15.01%
YoY %	17.49%	3.54%	6.00%	2.72%	24.00%	40.98%	-	-
Horiz. %	231.54%	197.08%	190.33%	179.57%	174.82%	140.98%	100.00%	-
NOSH	60,871	60,777	61,045	62,599	63,000	61,942	62,888	-0.54%
YoY %	0.15%	-0.44%	-2.48%	-0.64%	1.71%	-1.50%	-	-
Horiz. %	96.79%	96.64%	97.07%	99.54%	100.18%	98.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	12.89%	14.54%	7.31%	17.23%	7.86%	14.24%	4.88%	-
YoY %	-11.35%	98.91%	-57.57%	119.21%	-44.80%	191.80%	-	-
Horiz. %	264.14%	297.95%	149.80%	353.07%	161.07%	291.80%	100.00%	-
ROE	1.79%	2.85%	2.20%	3.80%	4.49%	9.45%	7.06%	-
YoY %	-37.19%	29.55%	-42.11%	-15.37%	-52.49%	33.85%	-	-
Horiz. %	25.35%	40.37%	31.16%	53.82%	63.60%	133.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	17.31	20.44	32.23	20.20	50.90	48.44	73.75	-21.45%
YoY %	-15.31%	-36.58%	59.55%	-60.31%	5.08%	-34.32%	-	-
Horiz. %	23.47%	27.72%	43.70%	27.39%	69.02%	65.68%	100.00%	-
EPS	2.18	2.96	4.80	3.50	4.00	6.90	3.60	-8.01%
YoY %	-26.35%	-38.33%	37.14%	-12.50%	-42.03%	91.67%	-	-
Horiz. %	60.56%	82.22%	133.33%	97.22%	111.11%	191.67%	100.00%	-
DPS	0.00	0.00	3.00	5.00	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	-40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	60.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.22	1.04	1.00	0.92	0.89	0.73	0.51	15.63%
YoY %	17.31%	4.00%	8.70%	3.37%	21.92%	43.14%	-	-
Horiz. %	239.22%	203.92%	196.08%	180.39%	174.51%	143.14%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 62,599
RPS	9.17	10.81	17.12	11.00	27.90	26.11	40.36	-21.87%
YoY %	-15.17%	-36.86%	55.64%	-60.57%	6.86%	-35.31%	-	-
Horiz. %	22.72%	26.78%	42.42%	27.25%	69.13%	64.69%	100.00%	-
EPS	1.15	1.57	1.17	1.91	2.19	3.72	1.97	-8.57%
YoY %	-26.75%	34.19%	-38.74%	-12.79%	-41.13%	88.83%	-	-
Horiz. %	58.38%	79.70%	59.39%	96.95%	111.17%	188.83%	100.00%	-
DPS	0.00	0.00	1.59	2.72	2.74	2.70	0.00	-
YoY %	0.00%	0.00%	-41.54%	-0.73%	1.48%	0.00%	-	-
Horiz. %	0.00%	0.00%	58.89%	100.74%	101.48%	100.00%	-	-
NAPS	0.6463	0.5501	0.5313	0.5012	0.488	0.3935	0.2791	15.01%
YoY %	17.49%	3.54%	6.01%	2.70%	24.02%	40.99%	-	-
Horiz. %	231.57%	197.10%	190.36%	179.58%	174.85%	140.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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	3.93	3.13	1.89	3.17	1.04	1.11	1.10	23.63%
YoY %	25.56%	65.61%	-40.38%	204.81%	-6.31%	0.91%	-	-
Horiz. %	357.27%	284.55%	171.82%	288.18%	94.55%	100.91%	100.00%	-
P/EPS	31.19	21.62	27.73	18.29	13.25	7.83	22.50	5.59%
YoY %	44.26%	-22.03%	51.61%	38.04%	69.22%	-65.20%	-	-
Horiz. %	138.62%	96.09%	123.24%	81.29%	58.89%	34.80%	100.00%	-
EY	3.21	4.63	3.61	5.47	7.55	12.78	4.44	-5.26%
YoY %	-30.67%	28.25%	-34.00%	-27.55%	-40.92%	187.84%	-	-
Horiz. %	72.30%	104.28%	81.31%	123.20%	170.05%	287.84%	100.00%	-
DY	0.00	0.00	4.92	7.81	9.43	9.26	0.00	-
YoY %	0.00%	0.00%	-37.00%	-17.18%	1.84%	0.00%	-	-
Horiz. %	0.00%	0.00%	53.13%	84.34%	101.84%	100.00%	-	-
P/NAPS	0.56	0.62	0.61	0.70	0.60	0.74	1.59	-15.95%
YoY %	-9.68%	1.64%	-12.86%	16.67%	-18.92%	-53.46%	-	-
Horiz. %	35.22%	38.99%	38.36%	44.03%	37.74%	46.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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	4.05	3.18	1.64	3.22	1.24	1.14	1.06	25.02%
YoY %	27.36%	93.90%	-49.07%	159.68%	8.77%	7.55%	-	-
Horiz. %	382.08%	300.00%	154.72%	303.77%	116.98%	107.55%	100.00%	-
P/EPS	32.11	21.96	24.09	18.57	15.75	7.97	21.67	6.77%
YoY %	46.22%	-8.84%	29.73%	17.90%	97.62%	-63.22%	-	-
Horiz. %	148.18%	101.34%	111.17%	85.69%	72.68%	36.78%	100.00%	-
EY	3.11	4.55	4.15	5.38	6.35	12.55	4.62	-6.38%
YoY %	-31.65%	9.64%	-22.86%	-15.28%	-49.40%	171.65%	-	-
Horiz. %	67.32%	98.48%	89.83%	116.45%	137.45%	271.65%	100.00%	-
DY	0.00	0.00	5.66	7.69	7.94	9.09	0.00	-
YoY %	0.00%	0.00%	-26.40%	-3.15%	-12.65%	0.00%	-	-
Horiz. %	0.00%	0.00%	62.27%	84.60%	87.35%	100.00%	-	-
P/NAPS	0.57	0.63	0.53	0.71	0.71	0.75	1.53	-15.16%
YoY %	-9.52%	18.87%	-25.35%	0.00%	-5.33%	-50.98%	-	-
Horiz. %	37.25%	41.18%	34.64%	46.41%	46.41%	49.02%	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