[LBICAP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
08-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -58.23%
YoY- -355.63%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 104,596 101,640 136,456 126,552 123,574 124,740 123,061 -2.67%
PBT 13,562 13,768 11,966 -6,621 10,325 3,797 -25,281 -
Tax -3,645 -3,658 -2,520 -3,464 -6,380 -2,929 25,281 -
NP 9,917 10,109 9,446 -10,085 3,945 868 0 -
-
NP to SH 9,917 9,877 9,446 -10,085 3,945 868 -20,573 -
-
Tax Rate 26.88% 26.57% 21.06% - 61.79% 77.14% - -
Total Cost 94,678 91,530 127,009 136,637 119,629 123,872 123,061 -4.27%
-
Net Worth 55,628 45,444 31,696 17,474 97,384 110,169 117,924 -11.76%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,166 4,150 - - - - - -
Div Payout % 42.02% 42.02% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 55,628 45,444 31,696 17,474 97,384 110,169 117,924 -11.76%
NOSH 62,504 62,252 62,149 62,409 62,426 62,596 62,393 0.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.48% 9.95% 6.92% -7.97% 3.19% 0.70% 0.00% -
ROE 17.83% 21.74% 29.80% -57.71% 4.05% 0.79% -17.45% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 167.34 163.27 219.56 202.78 197.95 199.28 197.23 -2.70%
EPS 15.87 15.87 15.20 -16.16 6.32 1.39 -32.97 -
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.73 0.51 0.28 1.56 1.76 1.89 -11.79%
Adjusted Per Share Value based on latest NOSH - 62,352
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 92.14 89.54 120.21 111.48 108.86 109.89 108.41 -2.67%
EPS 8.74 8.70 8.32 -8.88 3.48 0.76 -18.12 -
DPS 3.67 3.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4003 0.2792 0.1539 0.8579 0.9705 1.0388 -11.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.53 0.54 0.81 1.02 0.74 0.81 1.19 -
P/RPS 0.32 0.33 0.37 0.50 0.37 0.41 0.60 -9.94%
P/EPS 3.34 3.40 5.33 -6.31 11.71 58.41 -3.61 -
EY 29.94 29.38 18.77 -15.84 8.54 1.71 -27.71 -
DY 12.58 12.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 1.59 3.64 0.47 0.46 0.63 -0.80%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 25/11/05 22/11/04 08/01/04 21/11/02 13/11/01 30/11/00 -
Price 0.63 0.55 0.78 0.93 0.71 0.96 1.10 -
P/RPS 0.38 0.34 0.36 0.46 0.36 0.48 0.56 -6.25%
P/EPS 3.97 3.47 5.13 -5.75 11.23 69.23 -3.34 -
EY 25.19 28.85 19.49 -17.38 8.90 1.44 -29.98 -
DY 10.58 12.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 1.53 3.32 0.46 0.55 0.58 3.42%

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