[LBICAP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 77.61%
YoY- 56.92%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 10,811 104,324 78,447 46,383 21,602 102,849 76,230 -72.83%
PBT 432 11,542 10,172 4,657 3,705 14,576 10,326 -87.97%
Tax -205 -3,530 -2,734 261 -936 -3,904 -2,744 -82.28%
NP 227 8,012 7,438 4,918 2,769 10,672 7,582 -90.37%
-
NP to SH 231 8,012 7,438 4,918 2,769 10,953 7,408 -90.11%
-
Tax Rate 47.45% 30.58% 26.88% -5.60% 25.26% 26.78% 26.57% -
Total Cost 10,584 96,312 71,009 41,465 18,833 92,177 68,648 -71.27%
-
Net Worth 49,664 53,830 55,628 52,292 50,974 47,919 45,444 6.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,129 3,125 - - 3,111 3,112 -
Div Payout % - 39.06% 42.02% - - 28.41% 42.02% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 49,664 53,830 55,628 52,292 50,974 47,919 45,444 6.10%
NOSH 57,749 62,593 62,504 62,253 62,931 62,233 62,252 -4.88%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.10% 7.68% 9.48% 10.60% 12.82% 10.38% 9.95% -
ROE 0.47% 14.88% 13.37% 9.40% 5.43% 22.86% 16.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.72 166.67 125.51 74.51 34.33 165.26 122.45 -71.44%
EPS 0.40 12.80 11.90 7.90 4.40 17.60 11.90 -89.60%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 5.00 -
NAPS 0.86 0.86 0.89 0.84 0.81 0.77 0.73 11.55%
Adjusted Per Share Value based on latest NOSH - 63,205
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.52 91.90 69.11 40.86 19.03 90.60 67.15 -72.84%
EPS 0.20 7.06 6.55 4.33 2.44 9.65 6.53 -90.23%
DPS 0.00 2.76 2.75 0.00 0.00 2.74 2.74 -
NAPS 0.4375 0.4742 0.49 0.4607 0.449 0.4221 0.4003 6.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.63 0.53 0.54 0.53 0.51 0.54 -
P/RPS 4.01 0.38 0.42 0.72 1.54 0.31 0.44 336.89%
P/EPS 187.50 4.92 4.45 6.84 12.05 2.90 4.54 1097.51%
EY 0.53 20.32 22.45 14.63 8.30 34.51 22.04 -91.68%
DY 0.00 7.94 9.43 0.00 0.00 9.80 9.26 -
P/NAPS 0.87 0.73 0.60 0.64 0.65 0.66 0.74 11.40%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 27/11/06 28/08/06 26/05/06 27/02/06 25/11/05 -
Price 0.68 0.80 0.63 0.55 0.54 0.54 0.55 -
P/RPS 3.63 0.48 0.50 0.74 1.57 0.33 0.45 302.73%
P/EPS 170.00 6.25 5.29 6.96 12.27 3.07 4.62 1008.72%
EY 0.59 16.00 18.89 14.36 8.15 32.59 21.64 -90.96%
DY 0.00 6.25 7.94 0.00 0.00 9.26 9.09 -
P/NAPS 0.79 0.93 0.71 0.65 0.67 0.70 0.75 3.52%

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