[LBICAP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 19.53%
YoY- 4607.01%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 104,325 104,678 102,617 101,144 102,420 120,671 137,045 -16.58%
PBT 11,543 14,034 16,364 16,528 14,191 7,499 5,505 63.60%
Tax -3,531 -3,893 -4,469 -4,421 -4,080 -3,985 -4,001 -7.97%
NP 8,012 10,141 11,895 12,107 10,111 3,514 1,504 204.09%
-
NP to SH 8,012 10,248 12,002 12,214 10,218 3,514 1,504 204.09%
-
Tax Rate 30.59% 27.74% 27.31% 26.75% 28.75% 53.14% 72.68% -
Total Cost 96,313 94,537 90,722 89,037 92,309 117,157 135,541 -20.32%
-
Net Worth 54,848 56,069 53,092 50,974 47,593 45,217 41,006 21.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,150 3,150 3,097 3,097 3,097 3,097 - -
Div Payout % 39.32% 30.74% 25.80% 25.36% 30.31% 88.14% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 54,848 56,069 53,092 50,974 47,593 45,217 41,006 21.33%
NOSH 63,777 63,000 63,205 62,931 61,809 61,942 62,131 1.75%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.68% 9.69% 11.59% 11.97% 9.87% 2.91% 1.10% -
ROE 14.61% 18.28% 22.61% 23.96% 21.47% 7.77% 3.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 163.58 166.16 162.35 160.72 165.70 194.81 220.57 -18.02%
EPS 12.56 16.27 18.99 19.41 16.53 5.67 2.42 198.86%
DPS 5.00 5.00 4.90 5.00 5.01 5.00 0.00 -
NAPS 0.86 0.89 0.84 0.81 0.77 0.73 0.66 19.24%
Adjusted Per Share Value based on latest NOSH - 62,931
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.79 91.10 89.30 88.02 89.13 105.01 119.26 -16.58%
EPS 6.97 8.92 10.44 10.63 8.89 3.06 1.31 203.84%
DPS 2.74 2.74 2.70 2.70 2.70 2.70 0.00 -
NAPS 0.4773 0.488 0.462 0.4436 0.4142 0.3935 0.3569 21.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.53 0.54 0.53 0.51 0.54 0.48 -
P/RPS 0.39 0.32 0.33 0.33 0.31 0.28 0.22 46.32%
P/EPS 5.01 3.26 2.84 2.73 3.09 9.52 19.83 -59.93%
EY 19.94 30.69 35.16 36.62 32.41 10.51 5.04 149.52%
DY 7.94 9.43 9.07 9.43 9.82 9.26 0.00 -
P/NAPS 0.73 0.60 0.64 0.65 0.66 0.74 0.73 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 26/05/06 27/02/06 25/11/05 26/08/05 -
Price 0.80 0.63 0.55 0.54 0.54 0.55 0.55 -
P/RPS 0.49 0.38 0.34 0.34 0.33 0.28 0.25 56.42%
P/EPS 6.37 3.87 2.90 2.78 3.27 9.69 22.72 -57.06%
EY 15.70 25.82 34.52 35.94 30.61 10.31 4.40 132.96%
DY 6.25 7.94 8.91 9.26 9.28 9.09 0.00 -
P/NAPS 0.93 0.71 0.65 0.67 0.70 0.75 0.83 7.85%

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