[LBICAP] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.4%
YoY- 154.51%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 146,824 119,010 96,993 94,887 111,581 129,142 137,799 4.29%
PBT 6,144 45,340 37,046 33,512 30,607 -76,490 -72,457 -
Tax -2,950 -1,330 -469 -262 -2,041 5,903 5,215 -
NP 3,194 44,010 36,577 33,250 28,566 -70,587 -67,242 -
-
NP to SH 3,194 44,010 36,577 33,250 28,566 -70,587 -67,242 -
-
Tax Rate 48.01% 2.93% 1.27% 0.78% 6.67% - - -
Total Cost 143,630 75,000 60,416 61,637 83,015 199,729 205,041 -21.04%
-
Net Worth 26,378 32,073 31,904 29,292 28,065 17,458 18,731 25.50%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 26,378 32,073 31,904 29,292 28,065 17,458 18,731 25.50%
NOSH 62,806 62,888 65,111 62,323 62,368 62,352 62,437 0.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.18% 36.98% 37.71% 35.04% 25.60% -54.66% -48.80% -
ROE 12.11% 137.22% 114.65% 113.51% 101.78% -404.31% -358.98% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 233.77 189.24 148.97 152.25 178.91 207.12 220.70 3.89%
EPS 5.09 69.98 56.18 53.35 45.80 -113.21 -107.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.51 0.49 0.47 0.45 0.28 0.30 25.01%
Adjusted Per Share Value based on latest NOSH - 62,323
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 129.34 104.84 85.44 83.59 98.29 113.76 121.39 4.29%
EPS 2.81 38.77 32.22 29.29 25.16 -62.18 -59.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2825 0.2811 0.258 0.2472 0.1538 0.165 25.52%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 0.81 0.80 0.83 0.91 1.02 0.88 -
P/RPS 0.34 0.43 0.54 0.55 0.51 0.49 0.40 -10.22%
P/EPS 15.73 1.16 1.42 1.56 1.99 -0.90 -0.82 -
EY 6.36 86.40 70.22 64.28 50.33 -110.99 -122.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.59 1.63 1.77 2.02 3.64 2.93 -24.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/11/04 26/08/04 26/05/04 27/02/04 08/01/04 29/08/03 -
Price 0.61 0.78 0.78 0.75 0.88 0.93 1.00 -
P/RPS 0.26 0.41 0.52 0.49 0.49 0.45 0.45 -30.51%
P/EPS 11.99 1.11 1.39 1.41 1.92 -0.82 -0.93 -
EY 8.34 89.72 72.02 71.13 52.05 -121.73 -107.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.53 1.59 1.60 1.96 3.32 3.33 -42.40%

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