[LBICAP] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -31.68%
YoY- -55.18%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 45,887 78,174 64,384 93,534 101,144 149,241 94,887 -11.39%
PBT 14,823 9,010 8,722 8,270 16,528 3,505 33,512 -12.70%
Tax -1,590 -2,446 -2,444 -2,800 -4,421 -3,776 -262 35.03%
NP 13,233 6,564 6,278 5,470 12,107 -271 33,250 -14.22%
-
NP to SH 13,328 6,385 6,212 5,474 12,214 -271 33,250 -14.12%
-
Tax Rate 10.73% 27.15% 28.02% 33.86% 26.75% 107.73% 0.78% -
Total Cost 32,654 71,610 58,106 88,064 89,037 149,512 61,637 -10.04%
-
Net Worth 75,209 62,510 58,185 49,664 50,974 0 29,292 17.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 3,763 6,269 3,150 3,097 - - -
Div Payout % - 58.95% 100.93% 57.54% 25.36% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 75,209 62,510 58,185 49,664 50,974 0 29,292 17.00%
NOSH 62,156 61,284 62,565 57,749 62,931 64,416 62,323 -0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 28.84% 8.40% 9.75% 5.85% 11.97% -0.18% 35.04% -
ROE 17.72% 10.21% 10.68% 11.02% 23.96% 0.00% 113.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 73.82 127.56 102.91 161.96 160.72 231.68 152.25 -11.36%
EPS 21.44 10.42 9.93 9.48 19.41 -0.42 53.35 -14.08%
DPS 0.00 6.14 10.00 5.45 5.00 0.00 0.00 -
NAPS 1.21 1.02 0.93 0.86 0.81 0.00 0.47 17.06%
Adjusted Per Share Value based on latest NOSH - 57,749
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 40.42 68.87 56.72 82.40 89.10 131.47 83.59 -11.40%
EPS 11.74 5.62 5.47 4.82 10.76 -0.24 29.29 -14.12%
DPS 0.00 3.32 5.52 2.77 2.73 0.00 0.00 -
NAPS 0.6625 0.5507 0.5126 0.4375 0.449 0.00 0.258 17.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.71 0.55 0.63 0.75 0.53 0.60 0.83 -
P/RPS 0.96 0.43 0.61 0.46 0.33 0.26 0.55 9.72%
P/EPS 3.31 5.28 6.35 7.91 2.73 -142.62 1.56 13.35%
EY 30.20 18.94 15.76 12.64 36.62 -0.70 64.28 -11.82%
DY 0.00 11.17 15.87 7.27 9.43 0.00 0.00 -
P/NAPS 0.59 0.54 0.68 0.87 0.65 0.00 1.77 -16.72%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 29/05/09 16/05/08 28/05/07 26/05/06 27/05/05 26/05/04 -
Price 0.68 0.62 0.57 0.68 0.54 0.48 0.75 -
P/RPS 0.92 0.49 0.55 0.42 0.34 0.21 0.49 11.06%
P/EPS 3.17 5.95 5.74 7.17 2.78 -114.10 1.41 14.44%
EY 31.53 16.80 17.42 13.94 35.94 -0.88 71.13 -12.67%
DY 0.00 9.91 17.54 8.02 9.26 0.00 0.00 -
P/NAPS 0.56 0.61 0.61 0.79 0.67 0.00 1.60 -16.04%

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