[LBICAP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.26%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 13,536 10,811 25,877 32,065 24,781 21,602 26,230 -35.74%
PBT 1,645 432 1,370 3,416 3,052 3,705 3,861 -43.46%
Tax -587 -205 -796 -896 -903 -936 -1,158 -36.50%
NP 1,058 227 574 2,520 2,149 2,769 2,703 -46.58%
-
NP to SH 1,062 231 574 2,520 2,149 2,769 2,810 -47.81%
-
Tax Rate 35.68% 47.45% 58.10% 26.23% 29.59% 25.26% 29.99% -
Total Cost 12,478 10,584 25,303 29,545 22,632 18,833 23,527 -34.55%
-
Net Worth 54,974 49,664 54,848 56,069 53,092 50,974 47,593 10.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 3,150 - - - -
Div Payout % - - - 125.00% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 54,974 49,664 54,848 56,069 53,092 50,974 47,593 10.11%
NOSH 62,470 57,749 63,777 63,000 63,205 62,931 61,809 0.71%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.82% 2.10% 2.22% 7.86% 8.67% 12.82% 10.30% -
ROE 1.93% 0.47% 1.05% 4.49% 4.05% 5.43% 5.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.67 18.72 40.57 50.90 39.21 34.33 42.44 -36.19%
EPS 1.70 0.40 0.90 4.00 3.40 4.40 4.50 -47.83%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.86 0.89 0.84 0.81 0.77 9.33%
Adjusted Per Share Value based on latest NOSH - 63,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.92 9.52 22.80 28.25 21.83 19.03 23.11 -35.76%
EPS 0.94 0.20 0.51 2.22 1.89 2.44 2.48 -47.71%
DPS 0.00 0.00 0.00 2.77 0.00 0.00 0.00 -
NAPS 0.4843 0.4375 0.4832 0.4939 0.4677 0.449 0.4193 10.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.71 0.75 0.63 0.53 0.54 0.53 0.51 -
P/RPS 3.28 4.01 1.55 1.04 1.38 1.54 1.20 95.85%
P/EPS 41.76 187.50 70.00 13.25 15.88 12.05 11.22 140.74%
EY 2.39 0.53 1.43 7.55 6.30 8.30 8.91 -58.50%
DY 0.00 0.00 0.00 9.43 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.73 0.60 0.64 0.65 0.66 14.67%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 26/05/06 27/02/06 -
Price 0.69 0.68 0.80 0.63 0.55 0.54 0.54 -
P/RPS 3.18 3.63 1.97 1.24 1.40 1.57 1.27 84.70%
P/EPS 40.59 170.00 88.89 15.75 16.18 12.27 11.88 127.35%
EY 2.46 0.59 1.13 6.35 6.18 8.15 8.42 -56.06%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.93 0.71 0.65 0.67 0.70 7.50%

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