[LBICAP] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -59.76%
YoY- -91.66%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 18,590 12,645 13,536 10,811 25,877 32,065 24,781 -17.39%
PBT 2,271 2,742 1,645 432 1,370 3,416 3,052 -17.84%
Tax -708 -563 -587 -205 -796 -896 -903 -14.93%
NP 1,563 2,179 1,058 227 574 2,520 2,149 -19.07%
-
NP to SH 1,520 2,191 1,062 231 574 2,520 2,149 -20.56%
-
Tax Rate 31.18% 20.53% 35.68% 47.45% 58.10% 26.23% 29.59% -
Total Cost 17,027 10,466 12,478 10,584 25,303 29,545 22,632 -17.23%
-
Net Worth 57,140 57,592 54,974 49,664 54,848 56,069 53,092 5.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,139 3,129 - - - 3,150 - -
Div Payout % 206.55% 142.86% - - - 125.00% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 57,140 57,592 54,974 49,664 54,848 56,069 53,092 5.00%
NOSH 62,791 62,599 62,470 57,749 63,777 63,000 63,205 -0.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.41% 17.23% 7.82% 2.10% 2.22% 7.86% 8.67% -
ROE 2.66% 3.80% 1.93% 0.47% 1.05% 4.49% 4.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.61 20.20 21.67 18.72 40.57 50.90 39.21 -17.03%
EPS 2.40 3.50 1.70 0.40 0.90 4.00 3.40 -20.67%
DPS 5.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.91 0.92 0.88 0.86 0.86 0.89 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 57,749
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.38 11.14 11.92 9.52 22.80 28.25 21.83 -17.38%
EPS 1.34 1.93 0.94 0.20 0.51 2.22 1.89 -20.43%
DPS 2.77 2.76 0.00 0.00 0.00 2.77 0.00 -
NAPS 0.5034 0.5073 0.4843 0.4375 0.4832 0.4939 0.4677 5.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.62 0.64 0.71 0.75 0.63 0.53 0.54 -
P/RPS 2.09 3.17 3.28 4.01 1.55 1.04 1.38 31.78%
P/EPS 25.61 18.29 41.76 187.50 70.00 13.25 15.88 37.40%
EY 3.90 5.47 2.39 0.53 1.43 7.55 6.30 -27.30%
DY 8.06 7.81 0.00 0.00 0.00 9.43 0.00 -
P/NAPS 0.68 0.70 0.81 0.87 0.73 0.60 0.64 4.11%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.63 0.65 0.69 0.68 0.80 0.63 0.55 -
P/RPS 2.13 3.22 3.18 3.63 1.97 1.24 1.40 32.18%
P/EPS 26.03 18.57 40.59 170.00 88.89 15.75 16.18 37.17%
EY 3.84 5.38 2.46 0.59 1.13 6.35 6.18 -27.12%
DY 7.94 7.69 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 0.69 0.71 0.78 0.79 0.93 0.71 0.65 4.05%

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