[LBICAP] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 654.98%
YoY- -95.89%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 76,785 82,289 102,617 137,045 96,993 137,799 126,116 -7.93%
PBT 11,013 6,863 16,364 5,505 37,046 -72,457 -24,531 -
Tax -2,774 -2,484 -4,469 -4,001 -469 5,215 -2,176 4.12%
NP 8,239 4,379 11,895 1,504 36,577 -67,242 -26,707 -
-
NP to SH 8,083 4,387 12,002 1,504 36,577 -67,242 -26,707 -
-
Tax Rate 25.19% 36.19% 27.31% 72.68% 1.27% - - -
Total Cost 68,546 77,910 90,722 135,541 60,416 205,041 152,823 -12.49%
-
Net Worth 59,882 54,974 53,092 41,006 31,904 18,731 99,282 -8.07%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,269 3,150 3,097 - - - - -
Div Payout % 77.57% 71.80% 25.80% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 59,882 54,974 53,092 41,006 31,904 18,731 99,282 -8.07%
NOSH 61,104 62,470 63,205 62,131 65,111 62,437 62,442 -0.36%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.73% 5.32% 11.59% 1.10% 37.71% -48.80% -21.18% -
ROE 13.50% 7.98% 22.61% 3.67% 114.65% -358.98% -26.90% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 125.66 131.72 162.35 220.57 148.97 220.70 201.97 -7.59%
EPS 13.23 7.02 18.99 2.42 56.18 -107.70 -42.77 -
DPS 10.26 5.04 4.90 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.88 0.84 0.66 0.49 0.30 1.59 -7.74%
Adjusted Per Share Value based on latest NOSH - 62,131
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 66.82 71.61 89.30 119.26 84.41 119.92 109.75 -7.93%
EPS 7.03 3.82 10.44 1.31 31.83 -58.52 -23.24 -
DPS 5.46 2.74 2.70 0.00 0.00 0.00 0.00 -
NAPS 0.5211 0.4784 0.462 0.3569 0.2777 0.163 0.864 -8.07%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.62 0.71 0.54 0.48 0.80 0.88 0.96 -
P/RPS 0.49 0.54 0.33 0.22 0.54 0.40 0.48 0.34%
P/EPS 4.69 10.11 2.84 19.83 1.42 -0.82 -2.24 -
EY 21.34 9.89 35.16 5.04 70.22 -122.38 -44.55 -
DY 16.55 7.10 9.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.64 0.73 1.63 2.93 0.60 0.81%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 28/08/07 28/08/06 26/08/05 26/08/04 29/08/03 29/08/02 -
Price 0.66 0.69 0.55 0.55 0.78 1.00 0.85 -
P/RPS 0.53 0.52 0.34 0.25 0.52 0.45 0.42 3.94%
P/EPS 4.99 9.83 2.90 22.72 1.39 -0.93 -1.99 -
EY 20.04 10.18 34.52 4.40 72.02 -107.70 -50.32 -
DY 15.55 7.31 8.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.65 0.83 1.59 3.33 0.53 3.98%

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