[LBICAP] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 239.18%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 78,452 55,582 49,322 48,694 43,244 104,324 104,596 -17.43%
PBT 8,256 7,366 6,792 4,702 1,728 11,542 13,562 -28.14%
Tax -2,344 -2,063 -1,806 -1,584 -820 -3,530 -3,645 -25.47%
NP 5,912 5,303 4,985 3,118 908 8,012 9,917 -29.14%
-
NP to SH 5,756 5,279 5,012 3,134 924 8,012 9,917 -30.39%
-
Tax Rate 28.39% 28.01% 26.59% 33.69% 47.45% 30.58% 26.88% -
Total Cost 72,540 50,279 44,337 45,576 42,336 96,312 94,678 -16.25%
-
Net Worth 58,185 57,048 57,638 55,158 49,664 53,830 55,628 3.03%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,134 4,176 - - 3,129 4,166 -
Div Payout % - 59.38% 83.33% - - 39.06% 42.02% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 58,185 57,048 57,638 55,158 49,664 53,830 55,628 3.03%
NOSH 62,565 62,690 62,650 62,680 57,749 62,593 62,504 0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.54% 9.54% 10.11% 6.40% 2.10% 7.68% 9.48% -
ROE 9.89% 9.25% 8.70% 5.68% 1.86% 14.88% 17.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 125.39 88.66 78.73 77.69 74.88 166.67 167.34 -17.48%
EPS 9.20 8.50 8.00 5.00 1.60 12.80 15.87 -30.45%
DPS 0.00 5.00 6.67 0.00 0.00 5.00 6.67 -
NAPS 0.93 0.91 0.92 0.88 0.86 0.86 0.89 2.97%
Adjusted Per Share Value based on latest NOSH - 62,470
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 69.11 48.96 43.45 42.90 38.09 91.90 92.14 -17.43%
EPS 5.07 4.65 4.42 2.76 0.81 7.06 8.74 -30.42%
DPS 0.00 2.76 3.68 0.00 0.00 2.76 3.67 -
NAPS 0.5126 0.5026 0.5077 0.4859 0.4375 0.4742 0.49 3.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.63 0.62 0.64 0.71 0.75 0.63 0.53 -
P/RPS 0.50 0.70 0.81 0.91 1.00 0.38 0.32 34.61%
P/EPS 6.85 7.36 8.00 14.20 46.88 4.92 3.34 61.35%
EY 14.60 13.58 12.50 7.04 2.13 20.32 29.94 -38.01%
DY 0.00 8.06 10.42 0.00 0.00 7.94 12.58 -
P/NAPS 0.68 0.68 0.70 0.81 0.87 0.73 0.60 8.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 29/02/08 30/11/07 28/08/07 28/05/07 28/02/07 27/11/06 -
Price 0.57 0.63 0.65 0.69 0.68 0.80 0.63 -
P/RPS 0.45 0.71 0.83 0.89 0.91 0.48 0.38 11.92%
P/EPS 6.20 7.48 8.13 13.80 42.50 6.25 3.97 34.57%
EY 16.14 13.37 12.31 7.25 2.35 16.00 25.19 -25.65%
DY 0.00 7.94 10.26 0.00 0.00 6.25 10.58 -
P/NAPS 0.61 0.69 0.71 0.78 0.79 0.93 0.71 -9.61%

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