[LBICAP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.58%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,962 49,322 104,596 101,640 136,456 126,552 123,574 -5.68%
PBT 10,857 6,792 13,562 13,768 11,966 -6,621 10,325 0.84%
Tax -2,944 -1,806 -3,645 -3,658 -2,520 -3,464 -6,380 -12.08%
NP 7,913 4,985 9,917 10,109 9,446 -10,085 3,945 12.28%
-
NP to SH 7,620 5,012 9,917 9,877 9,446 -10,085 3,945 11.58%
-
Tax Rate 27.12% 26.59% 26.88% 26.57% 21.06% - 61.79% -
Total Cost 79,049 44,337 94,678 91,530 127,009 136,637 119,629 -6.66%
-
Net Worth 61,451 57,638 55,628 45,444 31,696 17,474 97,384 -7.38%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 4,176 4,166 4,150 - - - -
Div Payout % - 83.33% 42.02% 42.02% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 61,451 57,638 55,628 45,444 31,696 17,474 97,384 -7.38%
NOSH 61,451 62,650 62,504 62,252 62,149 62,409 62,426 -0.26%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.10% 10.11% 9.48% 9.95% 6.92% -7.97% 3.19% -
ROE 12.40% 8.70% 17.83% 21.74% 29.80% -57.71% 4.05% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 141.51 78.73 167.34 163.27 219.56 202.78 197.95 -5.43%
EPS 12.40 8.00 15.87 15.87 15.20 -16.16 6.32 11.87%
DPS 0.00 6.67 6.67 6.67 0.00 0.00 0.00 -
NAPS 1.00 0.92 0.89 0.73 0.51 0.28 1.56 -7.13%
Adjusted Per Share Value based on latest NOSH - 61,942
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 76.61 43.45 92.14 89.54 120.21 111.48 108.86 -5.68%
EPS 6.71 4.42 8.74 8.70 8.32 -8.88 3.48 11.55%
DPS 0.00 3.68 3.67 3.66 0.00 0.00 0.00 -
NAPS 0.5413 0.5077 0.49 0.4003 0.2792 0.1539 0.8579 -7.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.61 0.64 0.53 0.54 0.81 1.02 0.74 -
P/RPS 0.43 0.81 0.32 0.33 0.37 0.50 0.37 2.53%
P/EPS 4.92 8.00 3.34 3.40 5.33 -6.31 11.71 -13.44%
EY 20.33 12.50 29.94 29.38 18.77 -15.84 8.54 15.53%
DY 0.00 10.42 12.58 12.35 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.60 0.74 1.59 3.64 0.47 4.43%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 30/11/07 27/11/06 25/11/05 22/11/04 08/01/04 21/11/02 -
Price 0.53 0.65 0.63 0.55 0.78 0.93 0.71 -
P/RPS 0.37 0.83 0.38 0.34 0.36 0.46 0.36 0.45%
P/EPS 4.27 8.13 3.97 3.47 5.13 -5.75 11.23 -14.87%
EY 23.40 12.31 25.19 28.85 19.49 -17.38 8.90 17.46%
DY 0.00 10.26 10.58 12.12 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.71 0.75 1.53 3.32 0.46 2.38%

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