[LBICAP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 81.02%
YoY- 88.78%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,781 21,602 26,230 30,004 23,308 22,878 44,481 -32.36%
PBT 3,052 3,705 3,861 5,746 3,216 1,368 -2,831 -
Tax -903 -936 -1,158 -1,472 -855 -595 -1,063 -10.33%
NP 2,149 2,769 2,703 4,274 2,361 773 -3,894 -
-
NP to SH 2,149 2,769 2,810 4,274 2,361 773 -3,894 -
-
Tax Rate 29.59% 25.26% 29.99% 25.62% 26.59% 43.49% - -
Total Cost 22,632 18,833 23,527 25,730 20,947 22,105 48,375 -39.81%
-
Net Worth 53,092 50,974 47,593 45,217 41,006 0 26,378 59.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 3,097 - - - -
Div Payout % - - - 72.46% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 53,092 50,974 47,593 45,217 41,006 0 26,378 59.61%
NOSH 63,205 62,931 61,809 61,942 62,131 64,416 62,806 0.42%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.67% 12.82% 10.30% 14.24% 10.13% 3.38% -8.75% -
ROE 4.05% 5.43% 5.90% 9.45% 5.76% 0.00% -14.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 39.21 34.33 42.44 48.44 37.51 35.52 70.82 -32.64%
EPS 3.40 4.40 4.50 6.90 3.80 1.50 -6.20 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.77 0.73 0.66 0.00 0.42 58.94%
Adjusted Per Share Value based on latest NOSH - 61,942
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.83 19.03 23.11 26.43 20.53 20.15 39.18 -32.36%
EPS 1.89 2.44 2.48 3.77 2.08 0.68 -3.43 -
DPS 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
NAPS 0.4677 0.449 0.4193 0.3983 0.3612 0.00 0.2324 59.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.54 0.53 0.51 0.54 0.48 0.60 0.80 -
P/RPS 1.38 1.54 1.20 1.11 1.28 1.69 1.13 14.29%
P/EPS 15.88 12.05 11.22 7.83 12.63 50.00 -12.90 -
EY 6.30 8.30 8.91 12.78 7.92 2.00 -7.75 -
DY 0.00 0.00 0.00 9.26 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.66 0.74 0.73 0.00 1.90 -51.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 27/02/06 25/11/05 26/08/05 27/05/05 28/02/05 -
Price 0.55 0.54 0.54 0.55 0.55 0.48 0.61 -
P/RPS 1.40 1.57 1.27 1.14 1.47 1.35 0.86 38.50%
P/EPS 16.18 12.27 11.88 7.97 14.47 40.00 -9.84 -
EY 6.18 8.15 8.42 12.55 6.91 2.50 -10.16 -
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.70 0.75 0.83 0.00 1.45 -41.51%

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