[LBICAP] QoQ Cumulative 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- 7.72%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,992 24,347 10,811 104,324 78,447 46,383 21,602 43.08%
PBT 5,094 2,351 432 11,542 10,172 4,657 3,705 23.62%
Tax -1,355 -792 -205 -3,530 -2,734 261 -936 27.94%
NP 3,739 1,559 227 8,012 7,438 4,918 2,769 22.14%
-
NP to SH 3,759 1,567 231 8,012 7,438 4,918 2,769 22.57%
-
Tax Rate 26.60% 33.69% 47.45% 30.58% 26.88% -5.60% 25.26% -
Total Cost 33,253 22,788 10,584 96,312 71,009 41,465 18,833 46.03%
-
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 3,132 - - 3,129 3,125 - - -
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 6.52% 2.84% 0.47% 14.88% 13.37% 9.40% 5.43% -
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 59.05 38.84 18.72 166.67 125.51 74.51 34.33 43.51%
EPS 6.00 2.50 0.40 12.80 11.90 7.90 4.40 22.94%
DPS 5.00 0.00 0.00 5.00 5.00 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 32.59 21.45 9.52 91.90 69.11 40.86 19.03 43.09%
EPS 3.31 1.38 0.20 7.06 6.55 4.33 2.44 22.52%
DPS 2.76 0.00 0.00 2.76 2.75 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 1.08 1.83 4.01 0.38 0.42 0.72 1.54 -21.04%
P/EPS 10.67 28.40 187.50 4.92 4.45 6.84 12.05 -7.78%
EY 9.38 3.52 0.53 20.32 22.45 14.63 8.30 8.48%
DY 7.81 0.00 0.00 7.94 9.43 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 1.10 1.78 3.63 0.48 0.50 0.74 1.57 -21.09%
P/EPS 10.83 27.60 170.00 6.25 5.29 6.96 12.27 -7.97%
EY 9.23 3.62 0.59 16.00 18.89 14.36 8.15 8.64%
DY 7.69 0.00 0.00 6.25 7.94 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