[LBICAP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 140.47%
YoY- 148.89%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 104,325 102,420 146,824 111,581 126,909 126,883 112,412 -1.23%
PBT 11,543 14,191 6,144 30,607 -62,148 -31,407 -30,144 -
Tax -3,531 -4,080 -2,950 -2,041 3,716 30 30,372 -
NP 8,012 10,111 3,194 28,566 -58,432 -31,377 228 80.93%
-
NP to SH 8,012 10,218 3,194 28,566 -58,432 -31,377 -25,470 -
-
Tax Rate 30.59% 28.75% 48.01% 6.67% - - - -
Total Cost 96,313 92,309 143,630 83,015 185,341 158,260 112,184 -2.50%
-
Net Worth 54,848 47,593 26,378 28,065 35,560 109,165 106,671 -10.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,150 3,097 - - - - - -
Div Payout % 39.32% 30.31% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 54,848 47,593 26,378 28,065 35,560 109,165 106,671 -10.48%
NOSH 63,777 61,809 62,806 62,368 62,386 62,380 62,380 0.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.68% 9.87% 2.18% 25.60% -46.04% -24.73% 0.20% -
ROE 14.61% 21.47% 12.11% 101.78% -164.32% -28.74% -23.88% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 163.58 165.70 233.77 178.91 203.42 203.40 180.20 -1.59%
EPS 12.56 16.53 5.09 45.80 -93.66 -50.30 -40.83 -
DPS 5.00 5.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.77 0.42 0.45 0.57 1.75 1.71 -10.81%
Adjusted Per Share Value based on latest NOSH - 62,368
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 90.79 89.13 127.77 97.10 110.44 110.42 97.83 -1.23%
EPS 6.97 8.89 2.78 24.86 -50.85 -27.31 -22.17 -
DPS 2.74 2.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4773 0.4142 0.2296 0.2442 0.3095 0.95 0.9283 -10.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.63 0.51 0.80 0.91 0.69 0.99 0.92 -
P/RPS 0.39 0.31 0.34 0.51 0.34 0.49 0.51 -4.37%
P/EPS 5.01 3.09 15.73 1.99 -0.74 -1.97 -2.25 -
EY 19.94 32.41 6.36 50.33 -135.74 -50.81 -44.38 -
DY 7.94 9.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 1.90 2.02 1.21 0.57 0.54 5.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 0.80 0.54 0.61 0.88 0.66 0.95 0.83 -
P/RPS 0.49 0.33 0.26 0.49 0.32 0.47 0.46 1.05%
P/EPS 6.37 3.27 11.99 1.92 -0.70 -1.89 -2.03 -
EY 15.70 30.61 8.34 52.05 -141.91 -52.95 -49.19 -
DY 6.25 9.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 1.45 1.96 1.16 0.54 0.49 11.26%

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