[LBICAP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -19.21%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,322 48,694 43,244 104,324 104,596 92,766 86,408 -31.16%
PBT 6,792 4,702 1,728 11,542 13,562 9,314 14,820 -40.52%
Tax -1,806 -1,584 -820 -3,530 -3,645 522 -3,744 -38.46%
NP 4,985 3,118 908 8,012 9,917 9,836 11,076 -41.24%
-
NP to SH 5,012 3,134 924 8,012 9,917 9,836 11,076 -41.03%
-
Tax Rate 26.59% 33.69% 47.45% 30.58% 26.88% -5.60% 25.26% -
Total Cost 44,337 45,576 42,336 96,312 94,678 82,930 75,332 -29.74%
-
Net Worth 57,638 55,158 49,664 53,830 55,628 52,292 50,974 8.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,176 - - 3,129 4,166 - - -
Div Payout % 83.33% - - 39.06% 42.02% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 57,638 55,158 49,664 53,830 55,628 52,292 50,974 8.52%
NOSH 62,650 62,680 57,749 62,593 62,504 62,253 62,931 -0.29%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.11% 6.40% 2.10% 7.68% 9.48% 10.60% 12.82% -
ROE 8.70% 5.68% 1.86% 14.88% 17.83% 18.81% 21.73% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 78.73 77.69 74.88 166.67 167.34 149.01 137.30 -30.95%
EPS 8.00 5.00 1.60 12.80 15.87 15.80 17.60 -40.85%
DPS 6.67 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 0.92 0.88 0.86 0.86 0.89 0.84 0.81 8.85%
Adjusted Per Share Value based on latest NOSH - 63,777
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.45 42.90 38.09 91.90 92.14 81.72 76.12 -31.16%
EPS 4.42 2.76 0.81 7.06 8.74 8.66 9.76 -40.99%
DPS 3.68 0.00 0.00 2.76 3.67 0.00 0.00 -
NAPS 0.5077 0.4859 0.4375 0.4742 0.49 0.4607 0.449 8.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.64 0.71 0.75 0.63 0.53 0.54 0.53 -
P/RPS 0.81 0.91 1.00 0.38 0.32 0.36 0.39 62.71%
P/EPS 8.00 14.20 46.88 4.92 3.34 3.42 3.01 91.75%
EY 12.50 7.04 2.13 20.32 29.94 29.26 33.21 -47.83%
DY 10.42 0.00 0.00 7.94 12.58 0.00 0.00 -
P/NAPS 0.70 0.81 0.87 0.73 0.60 0.64 0.65 5.05%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 26/05/06 -
Price 0.65 0.69 0.68 0.80 0.63 0.55 0.54 -
P/RPS 0.83 0.89 0.91 0.48 0.38 0.37 0.39 65.37%
P/EPS 8.13 13.80 42.50 6.25 3.97 3.48 3.07 91.29%
EY 12.31 7.25 2.35 16.00 25.19 28.73 32.59 -47.71%
DY 10.26 0.00 0.00 6.25 10.58 0.00 0.00 -
P/NAPS 0.71 0.78 0.79 0.93 0.71 0.65 0.67 3.93%

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