[LBICAP] YoY Cumulative 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- -137.34%
YoY- -355.63%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 78,447 76,230 102,342 94,914 92,681 93,555 92,296 -2.67%
PBT 10,172 10,326 8,975 -4,966 7,744 2,848 -18,961 -
Tax -2,734 -2,744 -1,890 -2,598 -4,785 -2,197 18,961 -
NP 7,438 7,582 7,085 -7,564 2,959 651 0 -
-
NP to SH 7,438 7,408 7,085 -7,564 2,959 651 -15,430 -
-
Tax Rate 26.88% 26.57% 21.06% - 61.79% 77.14% - -
Total Cost 71,009 68,648 95,257 102,478 89,722 92,904 92,296 -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 3,125 3,112 - - - - - -
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 13.37% 16.30% 22.35% -43.29% 3.04% 0.59% -13.08% -
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 125.51 122.45 164.67 152.08 148.47 149.46 147.92 -2.69%
EPS 11.90 11.90 11.40 -12.12 4.74 1.04 -24.73 -
DPS 5.00 5.00 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 69.11 67.15 90.16 83.61 81.64 82.41 81.31 -2.67%
EPS 6.55 6.53 6.24 -6.66 2.61 0.57 -13.59 -
DPS 2.75 2.74 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 0.42 0.44 0.49 0.67 0.50 0.54 0.80 -10.17%
P/EPS 4.45 4.54 7.11 -8.42 15.61 77.88 -4.81 -
EY 22.45 22.04 14.07 -11.88 6.41 1.28 -20.78 -
DY 9.43 9.26 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 0.50 0.45 0.47 0.61 0.48 0.64 0.74 -6.32%
P/EPS 5.29 4.62 6.84 -7.67 14.98 92.31 -4.45 -
EY 18.89 21.64 14.62 -13.03 6.68 1.08 -22.48 -
DY 7.94 9.09 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