[LBICAP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 140.47%
YoY- 148.89%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 119,010 96,993 94,887 111,581 129,142 137,799 133,051 -7.14%
PBT 45,340 37,046 33,512 30,607 -76,490 -72,457 -65,656 -
Tax -1,330 -469 -262 -2,041 5,903 5,215 4,658 -
NP 44,010 36,577 33,250 28,566 -70,587 -67,242 -60,998 -
-
NP to SH 44,010 36,577 33,250 28,566 -70,587 -67,242 -60,998 -
-
Tax Rate 2.93% 1.27% 0.78% 6.67% - - - -
Total Cost 75,000 60,416 61,637 83,015 199,729 205,041 194,049 -46.84%
-
Net Worth 32,073 31,904 29,292 28,065 17,458 18,731 21,985 28.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 32,073 31,904 29,292 28,065 17,458 18,731 21,985 28.54%
NOSH 62,888 65,111 62,323 62,368 62,352 62,437 62,816 0.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 36.98% 37.71% 35.04% 25.60% -54.66% -48.80% -45.85% -
ROE 137.22% 114.65% 113.51% 101.78% -404.31% -358.98% -277.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 189.24 148.97 152.25 178.91 207.12 220.70 211.81 -7.21%
EPS 69.98 56.18 53.35 45.80 -113.21 -107.70 -97.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.47 0.45 0.28 0.30 0.35 28.44%
Adjusted Per Share Value based on latest NOSH - 62,368
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 104.84 85.44 83.59 98.29 113.76 121.39 117.21 -7.14%
EPS 38.77 32.22 29.29 25.16 -62.18 -59.24 -53.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2825 0.2811 0.258 0.2472 0.1538 0.165 0.1937 28.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 0.80 0.83 0.91 1.02 0.88 0.55 -
P/RPS 0.43 0.54 0.55 0.51 0.49 0.40 0.26 39.72%
P/EPS 1.16 1.42 1.56 1.99 -0.90 -0.82 -0.57 -
EY 86.40 70.22 64.28 50.33 -110.99 -122.38 -176.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.63 1.77 2.02 3.64 2.93 1.57 0.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 26/08/04 26/05/04 27/02/04 08/01/04 29/08/03 26/05/03 -
Price 0.78 0.78 0.75 0.88 0.93 1.00 0.70 -
P/RPS 0.41 0.52 0.49 0.49 0.45 0.45 0.33 15.52%
P/EPS 1.11 1.39 1.41 1.92 -0.82 -0.93 -0.72 -
EY 89.72 72.02 71.13 52.05 -121.73 -107.70 -138.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.59 1.60 1.96 3.32 3.33 2.00 -16.31%

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