[LBICAP] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -14.61%
YoY- 191.63%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 60,734 83,812 62,869 104,678 120,671 119,010 129,142 -11.80%
PBT 6,543 10,414 6,189 14,034 7,499 45,340 -76,490 -
Tax -1,742 -2,916 -2,151 -3,893 -3,985 -1,330 5,903 -
NP 4,801 7,498 4,038 10,141 3,514 44,010 -70,587 -
-
NP to SH 4,833 7,235 4,058 10,248 3,514 44,010 -70,587 -
-
Tax Rate 26.62% 28.00% 34.76% 27.74% 53.14% 2.93% - -
Total Cost 55,933 76,314 58,831 94,537 117,157 75,000 199,729 -19.09%
-
Net Worth 63,208 61,045 57,592 56,069 45,217 32,073 17,458 23.89%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,938 4,970 3,129 3,150 3,097 - - -
Div Payout % 40.12% 68.71% 77.13% 30.74% 88.14% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 63,208 61,045 57,592 56,069 45,217 32,073 17,458 23.89%
NOSH 60,777 61,045 62,599 63,000 61,942 62,888 62,352 -0.42%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.90% 8.95% 6.42% 9.69% 2.91% 36.98% -54.66% -
ROE 7.65% 11.85% 7.05% 18.28% 7.77% 137.22% -404.31% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.93 137.29 100.43 166.16 194.81 189.24 207.12 -11.42%
EPS 7.95 11.85 6.48 16.27 5.67 69.98 -113.21 -
DPS 3.19 8.14 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.04 1.00 0.92 0.89 0.73 0.51 0.28 24.42%
Adjusted Per Share Value based on latest NOSH - 63,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 52.85 72.94 54.71 91.10 105.01 103.57 112.39 -11.80%
EPS 4.21 6.30 3.53 8.92 3.06 38.30 -61.43 -
DPS 1.69 4.33 2.72 2.74 2.70 0.00 0.00 -
NAPS 0.5501 0.5313 0.5012 0.488 0.3935 0.2791 0.1519 23.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.64 0.61 0.64 0.53 0.54 0.81 1.02 -
P/RPS 0.64 0.44 0.64 0.32 0.28 0.43 0.49 4.54%
P/EPS 8.05 5.15 9.87 3.26 9.52 1.16 -0.90 -
EY 12.43 19.43 10.13 30.69 10.51 86.40 -110.99 -
DY 4.98 13.35 7.81 9.43 9.26 0.00 0.00 -
P/NAPS 0.62 0.61 0.70 0.60 0.74 1.59 3.64 -25.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 12/11/08 30/11/07 27/11/06 25/11/05 22/11/04 08/01/04 -
Price 0.65 0.53 0.65 0.63 0.55 0.78 0.93 -
P/RPS 0.65 0.39 0.65 0.38 0.28 0.41 0.45 6.31%
P/EPS 8.17 4.47 10.03 3.87 9.69 1.11 -0.82 -
EY 12.23 22.36 9.97 25.82 10.31 89.72 -121.73 -
DY 4.91 15.36 7.69 7.94 9.09 0.00 0.00 -
P/NAPS 0.63 0.53 0.71 0.71 0.75 1.53 3.32 -24.17%

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