[LBICAP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 139.89%
YoY- -49.46%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,550 19,613 55,582 36,992 24,347 10,811 104,324 -42.47%
PBT 6,000 2,064 7,366 5,094 2,351 432 11,542 -35.37%
Tax -1,503 -586 -2,063 -1,355 -792 -205 -3,530 -43.43%
NP 4,497 1,478 5,303 3,739 1,559 227 8,012 -31.98%
-
NP to SH 4,372 1,439 5,279 3,759 1,567 231 8,012 -33.24%
-
Tax Rate 25.05% 28.39% 28.01% 26.60% 33.69% 47.45% 30.58% -
Total Cost 41,053 18,135 50,279 33,253 22,788 10,584 96,312 -43.39%
-
Net Worth 60,345 58,185 57,048 57,638 55,158 49,664 53,830 7.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,134 3,132 - - 3,129 -
Div Payout % - - 59.38% 83.33% - - 39.06% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 60,345 58,185 57,048 57,638 55,158 49,664 53,830 7.92%
NOSH 61,577 62,565 62,690 62,650 62,680 57,749 62,593 -1.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.87% 7.54% 9.54% 10.11% 6.40% 2.10% 7.68% -
ROE 7.24% 2.47% 9.25% 6.52% 2.84% 0.47% 14.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 73.97 31.35 88.66 59.05 38.84 18.72 166.67 -41.84%
EPS 7.10 2.30 8.50 6.00 2.50 0.40 12.80 -32.51%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 0.98 0.93 0.91 0.92 0.88 0.86 0.86 9.10%
Adjusted Per Share Value based on latest NOSH - 62,599
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.64 17.07 48.37 32.19 21.19 9.41 90.79 -42.47%
EPS 3.80 1.25 4.59 3.27 1.36 0.20 6.97 -33.28%
DPS 0.00 0.00 2.73 2.73 0.00 0.00 2.72 -
NAPS 0.5252 0.5064 0.4965 0.5016 0.48 0.4322 0.4685 7.92%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.62 0.63 0.62 0.64 0.71 0.75 0.63 -
P/RPS 0.84 2.01 0.70 1.08 1.83 4.01 0.38 69.77%
P/EPS 8.73 27.39 7.36 10.67 28.40 187.50 4.92 46.61%
EY 11.45 3.65 13.58 9.38 3.52 0.53 20.32 -31.80%
DY 0.00 0.00 8.06 7.81 0.00 0.00 7.94 -
P/NAPS 0.63 0.68 0.68 0.70 0.81 0.87 0.73 -9.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 16/05/08 29/02/08 30/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.66 0.57 0.63 0.65 0.69 0.68 0.80 -
P/RPS 0.89 1.82 0.71 1.10 1.78 3.63 0.48 50.98%
P/EPS 9.30 24.78 7.48 10.83 27.60 170.00 6.25 30.36%
EY 10.76 4.04 13.37 9.23 3.62 0.59 16.00 -23.25%
DY 0.00 0.00 7.94 7.69 0.00 0.00 6.25 -
P/NAPS 0.67 0.61 0.69 0.71 0.78 0.79 0.93 -19.65%

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