[LBICAP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 578.36%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 19,896 34,762 45,550 24,347 46,383 46,186 55,964 -15.82%
PBT 12,467 3,018 6,000 2,351 4,657 4,580 5,223 15.59%
Tax -661 -762 -1,503 -792 261 -1,272 -402 8.63%
NP 11,806 2,256 4,497 1,559 4,918 3,308 4,821 16.09%
-
NP to SH 11,787 2,261 4,372 1,567 4,918 3,134 4,821 16.05%
-
Tax Rate 5.30% 25.25% 25.05% 33.69% -5.60% 27.77% 7.70% -
Total Cost 8,090 32,506 41,053 22,788 41,465 42,878 51,143 -26.44%
-
Net Worth 76,425 63,111 60,345 55,158 52,292 41,368 30,679 16.42%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 76,425 63,111 60,345 55,158 52,292 41,368 30,679 16.42%
NOSH 62,134 61,273 61,577 62,680 62,253 62,680 62,610 -0.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 59.34% 6.49% 9.87% 6.40% 10.60% 7.16% 8.61% -
ROE 15.42% 3.58% 7.24% 2.84% 9.40% 7.58% 15.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.02 56.73 73.97 38.84 74.51 73.69 89.38 -15.71%
EPS 18.97 3.69 7.10 2.50 7.90 5.00 7.70 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.03 0.98 0.88 0.84 0.66 0.49 16.57%
Adjusted Per Share Value based on latest NOSH - 62,470
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.31 30.25 39.64 21.19 40.37 40.19 48.70 -15.82%
EPS 10.26 1.97 3.80 1.36 4.28 2.73 4.20 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6651 0.5492 0.5252 0.48 0.4551 0.36 0.267 16.42%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.68 0.60 0.62 0.71 0.54 0.48 0.80 -
P/RPS 2.12 1.06 0.84 1.83 0.72 0.65 0.90 15.34%
P/EPS 3.58 16.26 8.73 28.40 6.84 9.60 10.39 -16.26%
EY 27.90 6.15 11.45 3.52 14.63 10.42 9.62 19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.63 0.81 0.64 0.73 1.63 -16.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 14/08/08 28/08/07 28/08/06 26/08/05 26/08/04 -
Price 0.71 0.60 0.66 0.69 0.55 0.55 0.78 -
P/RPS 2.22 1.06 0.89 1.78 0.74 0.75 0.87 16.88%
P/EPS 3.74 16.26 9.30 27.60 6.96 11.00 10.13 -15.29%
EY 26.72 6.15 10.76 3.62 14.36 9.09 9.87 18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.67 0.78 0.65 0.83 1.59 -15.46%

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