[LBICAP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -70.44%
YoY- -81.76%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,849 76,230 46,186 22,878 146,753 102,342 55,964 49.86%
PBT 14,576 10,326 4,580 1,368 5,735 8,975 5,223 97.84%
Tax -3,904 -2,744 -1,272 -595 -3,120 -1,890 -402 353.30%
NP 10,672 7,582 3,308 773 2,615 7,085 4,821 69.60%
-
NP to SH 10,953 7,408 3,134 773 2,615 7,085 4,821 72.56%
-
Tax Rate 26.78% 26.57% 27.77% 43.49% 54.40% 21.06% 7.70% -
Total Cost 92,177 68,648 42,878 22,105 144,138 95,257 51,143 47.94%
-
Net Worth 47,919 45,444 41,368 0 40,043 31,696 30,679 34.51%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,111 3,112 - - - - - -
Div Payout % 28.41% 42.02% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 47,919 45,444 41,368 0 40,043 31,696 30,679 34.51%
NOSH 62,233 62,252 62,680 64,416 62,568 62,149 62,610 -0.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.38% 9.95% 7.16% 3.38% 1.78% 6.92% 8.61% -
ROE 22.86% 16.30% 7.58% 0.00% 6.53% 22.35% 15.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.26 122.45 73.69 35.52 234.55 164.67 89.38 50.47%
EPS 17.60 11.90 5.00 1.50 4.20 11.40 7.70 73.25%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.66 0.00 0.64 0.51 0.49 35.05%
Adjusted Per Share Value based on latest NOSH - 64,416
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 90.60 67.15 40.69 20.15 129.28 90.16 49.30 49.86%
EPS 9.65 6.53 2.76 0.68 2.30 6.24 4.25 72.49%
DPS 2.74 2.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4221 0.4003 0.3644 0.00 0.3528 0.2792 0.2703 34.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.51 0.54 0.48 0.60 0.80 0.81 0.80 -
P/RPS 0.31 0.44 0.65 1.69 0.34 0.49 0.90 -50.76%
P/EPS 2.90 4.54 9.60 50.00 19.14 7.11 10.39 -57.19%
EY 34.51 22.04 10.42 2.00 5.22 14.07 9.62 133.79%
DY 9.80 9.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.73 0.00 1.25 1.59 1.63 -45.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 26/08/05 27/05/05 28/02/05 22/11/04 26/08/04 -
Price 0.54 0.55 0.55 0.48 0.61 0.78 0.78 -
P/RPS 0.33 0.45 0.75 1.35 0.26 0.47 0.87 -47.50%
P/EPS 3.07 4.62 11.00 40.00 14.60 6.84 10.13 -54.78%
EY 32.59 21.64 9.09 2.50 6.85 14.62 9.87 121.25%
DY 9.26 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.83 0.00 0.95 1.53 1.59 -42.04%

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